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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS