Highlights

[BTECH] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     16.19%    YoY -     48.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 31,738 26,308 23,152 23,072 20,660 16,550 15,776 12.34%
  YoY % 20.64% 13.63% 0.35% 11.67% 24.83% 4.91% -
  Horiz. % 201.18% 166.76% 146.75% 146.25% 130.96% 104.91% 100.00%
PBT 8,604 5,626 7,466 4,886 3,508 2,020 2,400 23.69%
  YoY % 52.93% -24.65% 52.80% 39.28% 73.66% -15.83% -
  Horiz. % 358.50% 234.42% 311.08% 203.58% 146.17% 84.17% 100.00%
Tax -2,126 -1,410 -1,210 -1,228 -984 -852 -808 17.48%
  YoY % -50.78% -16.53% 1.47% -24.80% -15.49% -5.45% -
  Horiz. % 263.12% 174.50% 149.75% 151.98% 121.78% 105.45% 100.00%
NP 6,478 4,216 6,256 3,658 2,524 1,168 1,592 26.33%
  YoY % 53.65% -32.61% 71.02% 44.93% 116.10% -26.63% -
  Horiz. % 406.91% 264.82% 392.96% 229.77% 158.54% 73.37% 100.00%
NP to SH 6,374 4,102 6,224 3,574 2,400 1,104 1,642 25.34%
  YoY % 55.39% -34.09% 74.15% 48.92% 117.39% -32.76% -
  Horiz. % 388.19% 249.82% 379.05% 217.66% 146.16% 67.24% 100.00%
Tax Rate 24.71 % 25.06 % 16.21 % 25.13 % 28.05 % 42.18 % 33.67 % -5.02%
  YoY % -1.40% 54.60% -35.50% -10.41% -33.50% 25.27% -
  Horiz. % 73.39% 74.43% 48.14% 74.64% 83.31% 125.27% 100.00%
Total Cost 25,260 22,092 16,896 19,414 18,136 15,382 14,184 10.09%
  YoY % 14.34% 30.75% -12.97% 7.05% 17.90% 8.45% -
  Horiz. % 178.09% 155.75% 119.12% 136.87% 127.86% 108.45% 100.00%
Net Worth 55,439 47,879 45,360 40,319 40,319 32,618 30,787 10.29%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.61% 5.95% -
  Horiz. % 180.07% 155.52% 147.33% 130.96% 130.96% 105.95% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,679 3,175 - - - - - -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 100.00% - - - - -
Div Payout % 57.72 % 77.41 % - % - % - % - % - % -
  YoY % -25.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.56% 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 55,439 47,879 45,360 40,319 40,319 32,618 30,787 10.29%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.61% 5.95% -
  Horiz. % 180.07% 155.52% 147.33% 130.96% 130.96% 105.95% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 250,909 256,562 -0.30%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.43% -2.20% -
  Horiz. % 98.22% 98.22% 98.22% 98.22% 98.22% 97.80% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 20.41 % 16.03 % 27.02 % 15.85 % 12.22 % 7.06 % 10.09 % 12.45%
  YoY % 27.32% -40.67% 70.47% 29.71% 73.09% -30.03% -
  Horiz. % 202.28% 158.87% 267.79% 157.09% 121.11% 69.97% 100.00%
ROE 11.50 % 8.57 % 13.72 % 8.86 % 5.95 % 3.38 % 5.33 % 13.66%
  YoY % 34.19% -37.54% 54.85% 48.91% 76.04% -36.59% -
  Horiz. % 215.76% 160.79% 257.41% 166.23% 111.63% 63.41% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.59 10.44 9.19 9.16 8.20 6.60 6.15 12.67%
  YoY % 20.59% 13.60% 0.33% 11.71% 24.24% 7.32% -
  Horiz. % 204.72% 169.76% 149.43% 148.94% 133.33% 107.32% 100.00%
EPS 2.52 1.62 2.46 1.42 0.96 0.44 0.64 25.64%
  YoY % 55.56% -34.15% 73.24% 47.92% 118.18% -31.25% -
  Horiz. % 393.75% 253.12% 384.38% 221.88% 150.00% 68.75% 100.00%
DPS 1.46 1.26 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 100.00% - - - - -
NAPS 0.2200 0.1900 0.1800 0.1600 0.1600 0.1300 0.1200 10.62%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.08% 8.33% -
  Horiz. % 183.33% 158.33% 150.00% 133.33% 133.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.59 10.44 9.19 9.16 8.20 6.57 6.26 12.34%
  YoY % 20.59% 13.60% 0.33% 11.71% 24.81% 4.95% -
  Horiz. % 201.12% 166.77% 146.81% 146.33% 130.99% 104.95% 100.00%
EPS 2.52 1.62 2.46 1.42 0.96 0.44 0.65 25.31%
  YoY % 55.56% -34.15% 73.24% 47.92% 118.18% -32.31% -
  Horiz. % 387.69% 249.23% 378.46% 218.46% 147.69% 67.69% 100.00%
DPS 1.46 1.26 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 100.00% - - - - -
NAPS 0.2200 0.1900 0.1800 0.1600 0.1600 0.1294 0.1222 10.29%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.65% 5.89% -
  Horiz. % 180.03% 155.48% 147.30% 130.93% 130.93% 105.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.3750 0.2900 0.2300 0.1500 0.1300 0.1200 0.1200 -
P/RPS 2.98 2.78 2.50 1.64 1.59 1.82 1.95 7.32%
  YoY % 7.19% 11.20% 52.44% 3.14% -12.64% -6.67% -
  Horiz. % 152.82% 142.56% 128.21% 84.10% 81.54% 93.33% 100.00%
P/EPS 14.83 17.82 9.31 10.58 13.65 27.27 18.75 -3.83%
  YoY % -16.78% 91.41% -12.00% -22.49% -49.94% 45.44% -
  Horiz. % 79.09% 95.04% 49.65% 56.43% 72.80% 145.44% 100.00%
EY 6.74 5.61 10.74 9.46 7.33 3.67 5.33 3.99%
  YoY % 20.14% -47.77% 13.53% 29.06% 99.73% -31.14% -
  Horiz. % 126.45% 105.25% 201.50% 177.49% 137.52% 68.86% 100.00%
DY 3.89 4.34 0.00 0.00 0.00 0.00 0.00 -
  YoY % -10.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.63% 100.00% - - - - -
P/NAPS 1.70 1.53 1.28 0.94 0.81 0.92 1.00 9.24%
  YoY % 11.11% 19.53% 36.17% 16.05% -11.96% -8.00% -
  Horiz. % 170.00% 153.00% 128.00% 94.00% 81.00% 92.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 27/08/14 27/08/13 28/08/12 24/08/11 25/08/10 -
Price 0.3550 0.2300 0.2200 0.1550 0.1400 0.1050 0.1000 -
P/RPS 2.82 2.20 2.39 1.69 1.71 1.59 1.63 9.56%
  YoY % 28.18% -7.95% 41.42% -1.17% 7.55% -2.45% -
  Horiz. % 173.01% 134.97% 146.63% 103.68% 104.91% 97.55% 100.00%
P/EPS 14.04 14.13 8.91 10.93 14.70 23.86 15.63 -1.77%
  YoY % -0.64% 58.59% -18.48% -25.65% -38.39% 52.66% -
  Horiz. % 89.83% 90.40% 57.01% 69.93% 94.05% 152.66% 100.00%
EY 7.12 7.08 11.23 9.15 6.80 4.19 6.40 1.79%
  YoY % 0.56% -36.95% 22.73% 34.56% 62.29% -34.53% -
  Horiz. % 111.25% 110.62% 175.47% 142.97% 106.25% 65.47% 100.00%
DY 4.11 5.48 0.00 0.00 0.00 0.00 0.00 -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% - - - - -
P/NAPS 1.61 1.21 1.22 0.97 0.88 0.81 0.83 11.66%
  YoY % 33.06% -0.82% 25.77% 10.23% 8.64% -2.41% -
  Horiz. % 193.98% 145.78% 146.99% 116.87% 106.02% 97.59% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers