Highlights

[BTECH] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     26.07%    YoY -     50.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 35,976 27,616 21,712 20,752 20,556 15,096 14,848 15.88%
  YoY % 30.27% 27.19% 4.63% 0.95% 36.17% 1.67% -
  Horiz. % 242.30% 185.99% 146.23% 139.76% 138.44% 101.67% 100.00%
PBT 9,940 5,544 5,288 4,208 3,228 1,532 2,024 30.34%
  YoY % 79.29% 4.84% 25.67% 30.36% 110.70% -24.31% -
  Horiz. % 491.11% 273.91% 261.26% 207.91% 159.49% 75.69% 100.00%
Tax -2,500 -1,384 -1,408 -1,080 -1,052 -744 -728 22.81%
  YoY % -80.64% 1.70% -30.37% -2.66% -41.40% -2.20% -
  Horiz. % 343.41% 190.11% 193.41% 148.35% 144.51% 102.20% 100.00%
NP 7,440 4,160 3,880 3,128 2,176 788 1,296 33.78%
  YoY % 78.85% 7.22% 24.04% 43.75% 176.14% -39.20% -
  Horiz. % 574.07% 320.99% 299.38% 241.36% 167.90% 60.80% 100.00%
NP to SH 7,288 4,068 3,916 3,076 2,048 752 1,344 32.51%
  YoY % 79.15% 3.88% 27.31% 50.20% 172.34% -44.05% -
  Horiz. % 542.26% 302.68% 291.37% 228.87% 152.38% 55.95% 100.00%
Tax Rate 25.15 % 24.96 % 26.63 % 25.67 % 32.59 % 48.56 % 35.97 % -5.78%
  YoY % 0.76% -6.27% 3.74% -21.23% -32.89% 35.00% -
  Horiz. % 69.92% 69.39% 74.03% 71.37% 90.60% 135.00% 100.00%
Total Cost 28,536 23,456 17,832 17,624 18,380 14,308 13,552 13.20%
  YoY % 21.66% 31.54% 1.18% -4.11% 28.46% 5.58% -
  Horiz. % 210.57% 173.08% 131.58% 130.05% 135.63% 105.58% 100.00%
Net Worth 55,439 47,879 42,840 42,840 40,319 37,599 31,015 10.15%
  YoY % 15.79% 11.76% 0.00% 6.25% 7.23% 21.23% -
  Horiz. % 178.75% 154.38% 138.12% 138.12% 130.00% 121.23% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 55,439 47,879 42,840 42,840 40,319 37,599 31,015 10.15%
  YoY % 15.79% 11.76% 0.00% 6.25% 7.23% 21.23% -
  Horiz. % 178.75% 154.38% 138.12% 138.12% 130.00% 121.23% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 268,571 258,461 -0.42%
  YoY % 0.00% 0.00% 0.00% 0.00% -6.17% 3.91% -
  Horiz. % 97.50% 97.50% 97.50% 97.50% 97.50% 103.91% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 20.68 % 15.06 % 17.87 % 15.07 % 10.59 % 5.22 % 8.73 % 15.44%
  YoY % 37.32% -15.72% 18.58% 42.30% 102.87% -40.21% -
  Horiz. % 236.88% 172.51% 204.70% 172.62% 121.31% 59.79% 100.00%
ROE 13.15 % 8.50 % 9.14 % 7.18 % 5.08 % 2.00 % 4.33 % 20.32%
  YoY % 54.71% -7.00% 27.30% 41.34% 154.00% -53.81% -
  Horiz. % 303.70% 196.30% 211.09% 165.82% 117.32% 46.19% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.28 10.96 8.62 8.23 8.16 5.62 5.74 16.39%
  YoY % 30.29% 27.15% 4.74% 0.86% 45.20% -2.09% -
  Horiz. % 248.78% 190.94% 150.17% 143.38% 142.16% 97.91% 100.00%
EPS 2.88 1.60 1.56 1.24 0.80 0.28 0.52 32.98%
  YoY % 80.00% 2.56% 25.81% 55.00% 185.71% -46.15% -
  Horiz. % 553.85% 307.69% 300.00% 238.46% 153.85% 53.85% 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 0.2200 0.1900 0.1700 0.1700 0.1600 0.1400 0.1200 10.62%
  YoY % 15.79% 11.76% 0.00% 6.25% 14.29% 16.67% -
  Horiz. % 183.33% 158.33% 141.67% 141.67% 133.33% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.28 10.96 8.62 8.23 8.16 5.99 5.89 15.89%
  YoY % 30.29% 27.15% 4.74% 0.86% 36.23% 1.70% -
  Horiz. % 242.44% 186.08% 146.35% 139.73% 138.54% 101.70% 100.00%
EPS 2.88 1.60 1.56 1.24 0.80 0.30 0.53 32.56%
  YoY % 80.00% 2.56% 25.81% 55.00% 166.67% -43.40% -
  Horiz. % 543.40% 301.89% 294.34% 233.96% 150.94% 56.60% 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 0.2200 0.1900 0.1700 0.1700 0.1600 0.1492 0.1231 10.15%
  YoY % 15.79% 11.76% 0.00% 6.25% 7.24% 21.20% -
  Horiz. % 178.72% 154.35% 138.10% 138.10% 129.98% 121.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.2350 0.2800 0.1800 0.1400 0.1400 0.1050 0.1000 -
P/RPS 1.65 2.56 2.09 1.70 1.72 1.87 1.74 -0.88%
  YoY % -35.55% 22.49% 22.94% -1.16% -8.02% 7.47% -
  Horiz. % 94.83% 147.13% 120.11% 97.70% 98.85% 107.47% 100.00%
P/EPS 8.13 17.35 11.58 11.47 17.23 37.50 19.23 -13.36%
  YoY % -53.14% 49.83% 0.96% -33.43% -54.05% 95.01% -
  Horiz. % 42.28% 90.22% 60.22% 59.65% 89.60% 195.01% 100.00%
EY 12.31 5.77 8.63 8.72 5.80 2.67 5.20 15.43%
  YoY % 113.34% -33.14% -1.03% 50.34% 117.23% -48.65% -
  Horiz. % 236.73% 110.96% 165.96% 167.69% 111.54% 51.35% 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 1.07 1.47 1.06 0.82 0.88 0.75 0.83 4.32%
  YoY % -27.21% 38.68% 29.27% -6.82% 17.33% -9.64% -
  Horiz. % 128.92% 177.11% 127.71% 98.80% 106.02% 90.36% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 23/05/14 28/05/13 18/05/12 13/05/11 11/05/10 -
Price 0.2550 0.3100 0.2300 0.1500 0.1500 0.1600 0.1300 -
P/RPS 1.79 2.83 2.67 1.82 1.84 2.85 2.26 -3.81%
  YoY % -36.75% 5.99% 46.70% -1.09% -35.44% 26.11% -
  Horiz. % 79.20% 125.22% 118.14% 80.53% 81.42% 126.11% 100.00%
P/EPS 8.82 19.20 14.80 12.29 18.46 57.14 25.00 -15.93%
  YoY % -54.06% 29.73% 20.42% -33.42% -67.69% 128.56% -
  Horiz. % 35.28% 76.80% 59.20% 49.16% 73.84% 228.56% 100.00%
EY 11.34 5.21 6.76 8.14 5.42 1.75 4.00 18.95%
  YoY % 117.66% -22.93% -16.95% 50.18% 209.71% -56.25% -
  Horiz. % 283.50% 130.25% 169.00% 203.50% 135.50% 43.75% 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 1.16 1.63 1.35 0.88 0.94 1.14 1.08 1.20%
  YoY % -28.83% 20.74% 53.41% -6.38% -17.54% 5.56% -
  Horiz. % 107.41% 150.93% 125.00% 81.48% 87.04% 105.56% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

237  333  576  1370 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 FINTEC 0.08+0.005 
 HPPHB 0.87+0.16 
 DNEX 0.245+0.02 
 DGB 0.11-0.015 
 KSTAR 0.320.00 
 JFTECH 2.28+0.32 
 DNEX-WD 0.04+0.005 
 KTG 0.255+0.005 
 INIX 0.36-0.01 

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!
PARTNERS & BROKERS