Highlights

[BTECH] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -1.44%    YoY -     53.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 26,977 23,404 23,906 21,197 17,586 16,121 16,825 8.18%
  YoY % 15.27% -2.10% 12.78% 20.53% 9.09% -4.18% -
  Horiz. % 160.34% 139.10% 142.09% 125.98% 104.52% 95.82% 100.00%
PBT 5,273 6,706 4,904 3,548 2,588 2,338 2,004 17.49%
  YoY % -21.37% 36.76% 38.22% 37.09% 10.66% 16.70% -
  Horiz. % 263.14% 334.66% 244.71% 177.05% 129.14% 116.70% 100.00%
Tax -1,320 -1,177 -1,254 -1,061 -978 -720 -917 6.25%
  YoY % -12.12% 6.16% -18.22% -8.45% -35.93% 21.51% -
  Horiz. % 143.90% 128.34% 136.77% 115.70% 106.69% 78.49% 100.00%
NP 3,953 5,529 3,649 2,486 1,609 1,618 1,086 24.00%
  YoY % -28.50% 51.52% 46.76% 54.52% -0.58% 48.96% -
  Horiz. % 363.80% 508.83% 335.83% 228.83% 148.10% 148.96% 100.00%
NP to SH 3,876 5,498 3,517 2,365 1,536 1,657 1,092 23.50%
  YoY % -29.51% 56.33% 48.70% 53.99% -7.32% 51.77% -
  Horiz. % 354.95% 503.54% 322.10% 216.61% 140.66% 151.77% 100.00%
Tax Rate 25.03 % 17.55 % 25.58 % 29.91 % 37.82 % 30.79 % 45.78 % -9.57%
  YoY % 42.62% -31.39% -14.48% -20.91% 22.83% -32.74% -
  Horiz. % 54.67% 38.34% 55.88% 65.33% 82.61% 67.26% 100.00%
Total Cost 23,024 17,874 20,257 18,710 15,977 14,502 15,738 6.54%
  YoY % 28.81% -11.76% 8.27% 17.11% 10.17% -7.85% -
  Horiz. % 146.29% 113.57% 128.71% 118.88% 101.52% 92.15% 100.00%
Net Worth 45,360 45,360 42,840 40,319 35,060 32,977 29,781 7.26%
  YoY % 0.00% 5.88% 6.25% 15.00% 6.32% 10.73% -
  Horiz. % 152.31% 152.31% 143.85% 135.38% 117.73% 110.73% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,116 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 54.61 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 45,360 45,360 42,840 40,319 35,060 32,977 29,781 7.26%
  YoY % 0.00% 5.88% 6.25% 15.00% 6.32% 10.73% -
  Horiz. % 152.31% 152.31% 143.85% 135.38% 117.73% 110.73% 100.00%
NOSH 252,000 252,000 252,000 252,000 250,434 253,673 248,181 0.25%
  YoY % 0.00% 0.00% 0.00% 0.63% -1.28% 2.21% -
  Horiz. % 101.54% 101.54% 101.54% 101.54% 100.91% 102.21% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.65 % 23.63 % 15.26 % 11.73 % 9.15 % 10.04 % 6.46 % 14.61%
  YoY % -38.00% 54.85% 30.09% 28.20% -8.86% 55.42% -
  Horiz. % 226.78% 365.79% 236.22% 181.58% 141.64% 155.42% 100.00%
ROE 8.54 % 12.12 % 8.21 % 5.87 % 4.38 % 5.03 % 3.67 % 15.11%
  YoY % -29.54% 47.62% 39.86% 34.02% -12.92% 37.06% -
  Horiz. % 232.70% 330.25% 223.71% 159.95% 119.35% 137.06% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.71 9.29 9.49 8.41 7.02 6.36 6.78 7.91%
  YoY % 15.29% -2.11% 12.84% 19.80% 10.38% -6.19% -
  Horiz. % 157.96% 137.02% 139.97% 124.04% 103.54% 93.81% 100.00%
EPS 1.53 2.19 1.40 0.93 0.61 0.65 0.44 23.07%
  YoY % -30.14% 56.43% 50.54% 52.46% -6.15% 47.73% -
  Horiz. % 347.73% 497.73% 318.18% 211.36% 138.64% 147.73% 100.00%
DPS 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1800 0.1800 0.1700 0.1600 0.1400 0.1300 0.1200 6.99%
  YoY % 0.00% 5.88% 6.25% 14.29% 7.69% 8.33% -
  Horiz. % 150.00% 150.00% 141.67% 133.33% 116.67% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.71 9.29 9.49 8.41 6.98 6.40 6.68 8.18%
  YoY % 15.29% -2.11% 12.84% 20.49% 9.06% -4.19% -
  Horiz. % 160.33% 139.07% 142.07% 125.90% 104.49% 95.81% 100.00%
EPS 1.53 2.19 1.40 0.93 0.61 0.66 0.43 23.55%
  YoY % -30.14% 56.43% 50.54% 52.46% -7.58% 53.49% -
  Horiz. % 355.81% 509.30% 325.58% 216.28% 141.86% 153.49% 100.00%
DPS 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1800 0.1800 0.1700 0.1600 0.1391 0.1309 0.1182 7.26%
  YoY % 0.00% 5.88% 6.25% 15.03% 6.26% 10.74% -
  Horiz. % 152.28% 152.28% 143.82% 135.36% 117.68% 110.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.2600 0.3050 0.1650 0.1200 0.0950 0.1300 0.1000 -
P/RPS 2.43 3.28 1.74 1.43 1.35 2.05 1.48 8.61%
  YoY % -25.91% 88.51% 21.68% 5.93% -34.15% 38.51% -
  Horiz. % 164.19% 221.62% 117.57% 96.62% 91.22% 138.51% 100.00%
P/EPS 16.90 13.98 11.82 12.78 15.49 19.90 22.73 -4.82%
  YoY % 20.89% 18.27% -7.51% -17.50% -22.16% -12.45% -
  Horiz. % 74.35% 61.50% 52.00% 56.23% 68.15% 87.55% 100.00%
EY 5.92 7.15 8.46 7.82 6.46 5.03 4.40 5.07%
  YoY % -17.20% -15.48% 8.18% 21.05% 28.43% 14.32% -
  Horiz. % 134.55% 162.50% 192.27% 177.73% 146.82% 114.32% 100.00%
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.44 1.69 0.97 0.75 0.68 1.00 0.83 9.61%
  YoY % -14.79% 74.23% 29.33% 10.29% -32.00% 20.48% -
  Horiz. % 173.49% 203.61% 116.87% 90.36% 81.93% 120.48% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 20/11/13 27/11/12 23/11/11 24/11/10 25/11/09 -
Price 0.2600 0.3250 0.1700 0.1200 0.1200 0.1300 0.1100 -
P/RPS 2.43 3.50 1.79 1.43 1.71 2.05 1.62 6.99%
  YoY % -30.57% 95.53% 25.17% -16.37% -16.59% 26.54% -
  Horiz. % 150.00% 216.05% 110.49% 88.27% 105.56% 126.54% 100.00%
P/EPS 16.90 14.89 12.18 12.78 19.57 19.90 25.00 -6.31%
  YoY % 13.50% 22.25% -4.69% -34.70% -1.66% -20.40% -
  Horiz. % 67.60% 59.56% 48.72% 51.12% 78.28% 79.60% 100.00%
EY 5.92 6.71 8.21 7.82 5.11 5.03 4.00 6.75%
  YoY % -11.77% -18.27% 4.99% 53.03% 1.59% 25.75% -
  Horiz. % 148.00% 167.75% 205.25% 195.50% 127.75% 125.75% 100.00%
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.44 1.81 1.00 0.75 0.86 1.00 0.92 7.75%
  YoY % -20.44% 81.00% 33.33% -12.79% -14.00% 8.70% -
  Horiz. % 156.52% 196.74% 108.70% 81.52% 93.48% 108.70% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
5. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. Vietnam to open Phu Quoc island to vaccinated tourists in November Good Articles to Share
7. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
8. BursaRangers Daily Technical Picks Review (23 October 2021) BursaRangers Daily Technical Picks Review
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS