Highlights

[BTECH] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -1.59%    YoY -     48.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 32,269 26,977 23,404 23,906 21,197 17,586 16,121 12.25%
  YoY % 19.62% 15.27% -2.10% 12.78% 20.53% 9.09% -
  Horiz. % 200.17% 167.34% 145.17% 148.29% 131.49% 109.09% 100.00%
PBT 7,916 5,273 6,706 4,904 3,548 2,588 2,338 22.51%
  YoY % 50.11% -21.37% 36.76% 38.22% 37.09% 10.66% -
  Horiz. % 338.48% 225.48% 286.77% 209.69% 151.71% 110.66% 100.00%
Tax -1,924 -1,320 -1,177 -1,254 -1,061 -978 -720 17.78%
  YoY % -45.76% -12.12% 6.16% -18.22% -8.45% -35.93% -
  Horiz. % 267.22% 183.33% 163.52% 174.26% 147.41% 135.93% 100.00%
NP 5,992 3,953 5,529 3,649 2,486 1,609 1,618 24.35%
  YoY % 51.57% -28.50% 51.52% 46.76% 54.52% -0.58% -
  Horiz. % 370.18% 244.23% 341.60% 225.45% 153.62% 99.42% 100.00%
NP to SH 5,918 3,876 5,498 3,517 2,365 1,536 1,657 23.61%
  YoY % 52.70% -29.51% 56.33% 48.70% 53.99% -7.32% -
  Horiz. % 357.12% 233.87% 331.78% 212.23% 142.72% 92.68% 100.00%
Tax Rate 24.31 % 25.03 % 17.55 % 25.58 % 29.91 % 37.82 % 30.79 % -3.86%
  YoY % -2.88% 42.62% -31.39% -14.48% -20.91% 22.83% -
  Horiz. % 78.95% 81.29% 57.00% 83.08% 97.14% 122.83% 100.00%
Total Cost 26,277 23,024 17,874 20,257 18,710 15,977 14,502 10.40%
  YoY % 14.13% 28.81% -11.76% 8.27% 17.11% 10.17% -
  Horiz. % 181.19% 158.76% 123.25% 139.68% 129.02% 110.17% 100.00%
Net Worth 55,439 45,360 45,360 42,840 40,319 35,060 32,977 9.04%
  YoY % 22.22% 0.00% 5.88% 6.25% 15.00% 6.32% -
  Horiz. % 168.11% 137.55% 137.55% 129.91% 122.27% 106.32% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,452 2,116 - - - - - -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 100.00% - - - - -
Div Payout % 41.44 % 54.61 % - % - % - % - % - % -
  YoY % -24.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.88% 100.00% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 55,439 45,360 45,360 42,840 40,319 35,060 32,977 9.04%
  YoY % 22.22% 0.00% 5.88% 6.25% 15.00% 6.32% -
  Horiz. % 168.11% 137.55% 137.55% 129.91% 122.27% 106.32% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 250,434 253,673 -0.11%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.63% -1.28% -
  Horiz. % 99.34% 99.34% 99.34% 99.34% 99.34% 98.72% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 18.57 % 14.65 % 23.63 % 15.26 % 11.73 % 9.15 % 10.04 % 10.78%
  YoY % 26.76% -38.00% 54.85% 30.09% 28.20% -8.86% -
  Horiz. % 184.96% 145.92% 235.36% 151.99% 116.83% 91.14% 100.00%
ROE 10.68 % 8.54 % 12.12 % 8.21 % 5.87 % 4.38 % 5.03 % 13.36%
  YoY % 25.06% -29.54% 47.62% 39.86% 34.02% -12.92% -
  Horiz. % 212.33% 169.78% 240.95% 163.22% 116.70% 87.08% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.81 10.71 9.29 9.49 8.41 7.02 6.36 12.37%
  YoY % 19.61% 15.29% -2.11% 12.84% 19.80% 10.38% -
  Horiz. % 201.42% 168.40% 146.07% 149.21% 132.23% 110.38% 100.00%
EPS 2.35 1.53 2.19 1.40 0.93 0.61 0.65 23.86%
  YoY % 53.59% -30.14% 56.43% 50.54% 52.46% -6.15% -
  Horiz. % 361.54% 235.38% 336.92% 215.38% 143.08% 93.85% 100.00%
DPS 0.97 0.84 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.48% 100.00% - - - - -
NAPS 0.2200 0.1800 0.1800 0.1700 0.1600 0.1400 0.1300 9.16%
  YoY % 22.22% 0.00% 5.88% 6.25% 14.29% 7.69% -
  Horiz. % 169.23% 138.46% 138.46% 130.77% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.81 10.71 9.29 9.49 8.41 6.98 6.40 12.25%
  YoY % 19.61% 15.29% -2.11% 12.84% 20.49% 9.06% -
  Horiz. % 200.16% 167.34% 145.16% 148.28% 131.41% 109.06% 100.00%
EPS 2.35 1.53 2.19 1.40 0.93 0.61 0.66 23.55%
  YoY % 53.59% -30.14% 56.43% 50.54% 52.46% -7.58% -
  Horiz. % 356.06% 231.82% 331.82% 212.12% 140.91% 92.42% 100.00%
DPS 0.97 0.84 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.48% 100.00% - - - - -
NAPS 0.2200 0.1800 0.1800 0.1700 0.1600 0.1391 0.1309 9.03%
  YoY % 22.22% 0.00% 5.88% 6.25% 15.03% 6.26% -
  Horiz. % 168.07% 137.51% 137.51% 129.87% 122.23% 106.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.3200 0.2600 0.3050 0.1650 0.1200 0.0950 0.1300 -
P/RPS 2.50 2.43 3.28 1.74 1.43 1.35 2.05 3.36%
  YoY % 2.88% -25.91% 88.51% 21.68% 5.93% -34.15% -
  Horiz. % 121.95% 118.54% 160.00% 84.88% 69.76% 65.85% 100.00%
P/EPS 13.62 16.90 13.98 11.82 12.78 15.49 19.90 -6.12%
  YoY % -19.41% 20.89% 18.27% -7.51% -17.50% -22.16% -
  Horiz. % 68.44% 84.92% 70.25% 59.40% 64.22% 77.84% 100.00%
EY 7.34 5.92 7.15 8.46 7.82 6.46 5.03 6.50%
  YoY % 23.99% -17.20% -15.48% 8.18% 21.05% 28.43% -
  Horiz. % 145.92% 117.69% 142.15% 168.19% 155.47% 128.43% 100.00%
DY 3.04 3.23 0.00 0.00 0.00 0.00 0.00 -
  YoY % -5.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.12% 100.00% - - - - -
P/NAPS 1.45 1.44 1.69 0.97 0.75 0.68 1.00 6.38%
  YoY % 0.69% -14.79% 74.23% 29.33% 10.29% -32.00% -
  Horiz. % 145.00% 144.00% 169.00% 97.00% 75.00% 68.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 26/11/15 25/11/14 20/11/13 27/11/12 23/11/11 24/11/10 -
Price 0.3500 0.2600 0.3250 0.1700 0.1200 0.1200 0.1300 -
P/RPS 2.73 2.43 3.50 1.79 1.43 1.71 2.05 4.89%
  YoY % 12.35% -30.57% 95.53% 25.17% -16.37% -16.59% -
  Horiz. % 133.17% 118.54% 170.73% 87.32% 69.76% 83.41% 100.00%
P/EPS 14.90 16.90 14.89 12.18 12.78 19.57 19.90 -4.70%
  YoY % -11.83% 13.50% 22.25% -4.69% -34.70% -1.66% -
  Horiz. % 74.87% 84.92% 74.82% 61.21% 64.22% 98.34% 100.00%
EY 6.71 5.92 6.71 8.21 7.82 5.11 5.03 4.92%
  YoY % 13.34% -11.77% -18.27% 4.99% 53.03% 1.59% -
  Horiz. % 133.40% 117.69% 133.40% 163.22% 155.47% 101.59% 100.00%
DY 2.78 3.23 0.00 0.00 0.00 0.00 0.00 -
  YoY % -13.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.07% 100.00% - - - - -
P/NAPS 1.59 1.44 1.81 1.00 0.75 0.86 1.00 8.03%
  YoY % 10.42% -20.44% 81.00% 33.33% -12.79% -14.00% -
  Horiz. % 159.00% 144.00% 181.00% 100.00% 75.00% 86.00% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers