Highlights

[BTECH] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -32.92%    YoY -     172.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 27,616 21,712 20,752 20,556 15,096 14,848 15,840 9.70%
  YoY % 27.19% 4.63% 0.95% 36.17% 1.67% -6.26% -
  Horiz. % 174.34% 137.07% 131.01% 129.77% 95.30% 93.74% 100.00%
PBT 5,544 5,288 4,208 3,228 1,532 2,024 1,800 20.61%
  YoY % 4.84% 25.67% 30.36% 110.70% -24.31% 12.44% -
  Horiz. % 308.00% 293.78% 233.78% 179.33% 85.11% 112.44% 100.00%
Tax -1,384 -1,408 -1,080 -1,052 -744 -728 -544 16.83%
  YoY % 1.70% -30.37% -2.66% -41.40% -2.20% -33.82% -
  Horiz. % 254.41% 258.82% 198.53% 193.38% 136.76% 133.82% 100.00%
NP 4,160 3,880 3,128 2,176 788 1,296 1,256 22.08%
  YoY % 7.22% 24.04% 43.75% 176.14% -39.20% 3.18% -
  Horiz. % 331.21% 308.92% 249.04% 173.25% 62.74% 103.18% 100.00%
NP to SH 4,068 3,916 3,076 2,048 752 1,344 1,320 20.62%
  YoY % 3.88% 27.31% 50.20% 172.34% -44.05% 1.82% -
  Horiz. % 308.18% 296.67% 233.03% 155.15% 56.97% 101.82% 100.00%
Tax Rate 24.96 % 26.63 % 25.67 % 32.59 % 48.56 % 35.97 % 30.22 % -3.14%
  YoY % -6.27% 3.74% -21.23% -32.89% 35.00% 19.03% -
  Horiz. % 82.59% 88.12% 84.94% 107.84% 160.69% 119.03% 100.00%
Total Cost 23,456 17,832 17,624 18,380 14,308 13,552 14,584 8.24%
  YoY % 31.54% 1.18% -4.11% 28.46% 5.58% -7.08% -
  Horiz. % 160.83% 122.27% 120.84% 126.03% 98.11% 92.92% 100.00%
Net Worth 47,879 42,840 42,840 40,319 37,599 31,015 30,461 7.82%
  YoY % 11.76% 0.00% 6.25% 7.23% 21.23% 1.82% -
  Horiz. % 157.18% 140.64% 140.64% 132.36% 123.43% 101.82% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 47,879 42,840 42,840 40,319 37,599 31,015 30,461 7.82%
  YoY % 11.76% 0.00% 6.25% 7.23% 21.23% 1.82% -
  Horiz. % 157.18% 140.64% 140.64% 132.36% 123.43% 101.82% 100.00%
NOSH 252,000 252,000 252,000 252,000 268,571 258,461 253,846 -0.12%
  YoY % 0.00% 0.00% 0.00% -6.17% 3.91% 1.82% -
  Horiz. % 99.27% 99.27% 99.27% 99.27% 105.80% 101.82% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.06 % 17.87 % 15.07 % 10.59 % 5.22 % 8.73 % 7.93 % 11.28%
  YoY % -15.72% 18.58% 42.30% 102.87% -40.21% 10.09% -
  Horiz. % 189.91% 225.35% 190.04% 133.54% 65.83% 110.09% 100.00%
ROE 8.50 % 9.14 % 7.18 % 5.08 % 2.00 % 4.33 % 4.33 % 11.89%
  YoY % -7.00% 27.30% 41.34% 154.00% -53.81% 0.00% -
  Horiz. % 196.30% 211.09% 165.82% 117.32% 46.19% 100.00% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.96 8.62 8.23 8.16 5.62 5.74 6.24 9.84%
  YoY % 27.15% 4.74% 0.86% 45.20% -2.09% -8.01% -
  Horiz. % 175.64% 138.14% 131.89% 130.77% 90.06% 91.99% 100.00%
EPS 1.60 1.56 1.24 0.80 0.28 0.52 0.52 20.59%
  YoY % 2.56% 25.81% 55.00% 185.71% -46.15% 0.00% -
  Horiz. % 307.69% 300.00% 238.46% 153.85% 53.85% 100.00% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.1900 0.1700 0.1700 0.1600 0.1400 0.1200 0.1200 7.96%
  YoY % 11.76% 0.00% 6.25% 14.29% 16.67% 0.00% -
  Horiz. % 158.33% 141.67% 141.67% 133.33% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.96 8.62 8.23 8.16 5.99 5.89 6.29 9.69%
  YoY % 27.15% 4.74% 0.86% 36.23% 1.70% -6.36% -
  Horiz. % 174.24% 137.04% 130.84% 129.73% 95.23% 93.64% 100.00%
EPS 1.60 1.56 1.24 0.80 0.30 0.53 0.52 20.59%
  YoY % 2.56% 25.81% 55.00% 166.67% -43.40% 1.92% -
  Horiz. % 307.69% 300.00% 238.46% 153.85% 57.69% 101.92% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.1900 0.1700 0.1700 0.1600 0.1492 0.1231 0.1209 7.82%
  YoY % 11.76% 0.00% 6.25% 7.24% 21.20% 1.82% -
  Horiz. % 157.15% 140.61% 140.61% 132.34% 123.41% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2800 0.1800 0.1400 0.1400 0.1050 0.1000 0.1000 -
P/RPS 2.56 2.09 1.70 1.72 1.87 1.74 1.60 8.14%
  YoY % 22.49% 22.94% -1.16% -8.02% 7.47% 8.75% -
  Horiz. % 160.00% 130.62% 106.25% 107.50% 116.87% 108.75% 100.00%
P/EPS 17.35 11.58 11.47 17.23 37.50 19.23 19.23 -1.70%
  YoY % 49.83% 0.96% -33.43% -54.05% 95.01% 0.00% -
  Horiz. % 90.22% 60.22% 59.65% 89.60% 195.01% 100.00% 100.00%
EY 5.77 8.63 8.72 5.80 2.67 5.20 5.20 1.75%
  YoY % -33.14% -1.03% 50.34% 117.23% -48.65% 0.00% -
  Horiz. % 110.96% 165.96% 167.69% 111.54% 51.35% 100.00% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.47 1.06 0.82 0.88 0.75 0.83 0.83 9.99%
  YoY % 38.68% 29.27% -6.82% 17.33% -9.64% 0.00% -
  Horiz. % 177.11% 127.71% 98.80% 106.02% 90.36% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 23/05/14 28/05/13 18/05/12 13/05/11 11/05/10 14/05/09 -
Price 0.3100 0.2300 0.1500 0.1500 0.1600 0.1300 0.1300 -
P/RPS 2.83 2.67 1.82 1.84 2.85 2.26 2.08 5.26%
  YoY % 5.99% 46.70% -1.09% -35.44% 26.11% 8.65% -
  Horiz. % 136.06% 128.37% 87.50% 88.46% 137.02% 108.65% 100.00%
P/EPS 19.20 14.80 12.29 18.46 57.14 25.00 25.00 -4.30%
  YoY % 29.73% 20.42% -33.42% -67.69% 128.56% 0.00% -
  Horiz. % 76.80% 59.20% 49.16% 73.84% 228.56% 100.00% 100.00%
EY 5.21 6.76 8.14 5.42 1.75 4.00 4.00 4.50%
  YoY % -22.93% -16.95% 50.18% 209.71% -56.25% 0.00% -
  Horiz. % 130.25% 169.00% 203.50% 135.50% 43.75% 100.00% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.63 1.35 0.88 0.94 1.14 1.08 1.08 7.10%
  YoY % 20.74% 53.41% -6.38% -17.54% 5.56% 0.00% -
  Horiz. % 150.93% 125.00% 81.48% 87.04% 105.56% 100.00% 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.
 


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
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers