Highlights

[BTECH] YoY Cumulative 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 -     47.62%    YoY -     48.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 24,202 20,233 17,553 17,930 15,898 13,190 12,091 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 5,937 3,955 5,030 3,678 2,661 1,941 1,754 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 -1,443 -990 -883 -941 -796 -734 -540 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 4,494 2,965 4,147 2,737 1,865 1,207 1,214 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 4,439 2,907 4,124 2,638 1,774 1,152 1,243 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 19,708 17,268 13,406 15,193 14,033 11,983 10,877 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% 122.26% 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 1,839 1,587 - - - - - -
  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% 122.26% 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 8.01 % 6.41 % 9.09 % 6.16 % 4.40 % 3.29 % 3.77 % 13.37%
  YoY % 24.96% -29.48% 47.56% 40.00% 33.74% -12.73% -
  Horiz. % 212.47% 170.03% 241.11% 163.40% 116.71% 87.27% 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 9.60 8.03 6.97 7.12 6.31 5.27 4.77 12.35%
  YoY % 19.55% 15.21% -2.11% 12.84% 19.73% 10.48% -
  Horiz. % 201.26% 168.34% 146.12% 149.27% 132.29% 110.48% 100.00%
EPS 1.76 1.15 1.64 1.05 0.70 0.46 0.49 23.73%
  YoY % 53.04% -29.88% 56.19% 50.00% 52.17% -6.12% -
  Horiz. % 359.18% 234.69% 334.69% 214.29% 142.86% 93.88% 100.00%
DPS 0.73 0.63 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 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 9.60 8.03 6.97 7.12 6.31 5.23 4.80 12.23%
  YoY % 19.55% 15.21% -2.11% 12.84% 20.65% 8.96% -
  Horiz. % 200.00% 167.29% 145.21% 148.33% 131.46% 108.96% 100.00%
EPS 1.76 1.15 1.64 1.05 0.70 0.46 0.49 23.73%
  YoY % 53.04% -29.88% 56.19% 50.00% 52.17% -6.12% -
  Horiz. % 359.18% 234.69% 334.69% 214.29% 142.86% 93.88% 100.00%
DPS 0.73 0.63 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 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 3.33 3.24 4.38 2.32 1.90 1.80 2.73 3.36%
  YoY % 2.78% -26.03% 88.79% 22.11% 5.56% -34.07% -
  Horiz. % 121.98% 118.68% 160.44% 84.98% 69.60% 65.93% 100.00%
P/EPS 18.17 22.54 18.64 15.76 17.05 20.65 26.53 -6.11%
  YoY % -19.39% 20.92% 18.27% -7.57% -17.43% -22.16% -
  Horiz. % 68.49% 84.96% 70.26% 59.40% 64.27% 77.84% 100.00%
EY 5.50 4.44 5.37 6.34 5.87 4.84 3.77 6.49%
  YoY % 23.87% -17.32% -15.30% 8.01% 21.28% 28.38% -
  Horiz. % 145.89% 117.77% 142.44% 168.17% 155.70% 128.38% 100.00%
DY 2.28 2.42 0.00 0.00 0.00 0.00 0.00 -
  YoY % -5.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.21% 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 3.64 3.24 4.67 2.39 1.90 2.28 2.73 4.91%
  YoY % 12.35% -30.62% 95.40% 25.79% -16.67% -16.48% -
  Horiz. % 133.33% 118.68% 171.06% 87.55% 69.60% 83.52% 100.00%
P/EPS 19.87 22.54 19.86 16.24 17.05 26.09 26.53 -4.70%
  YoY % -11.85% 13.49% 22.29% -4.75% -34.65% -1.66% -
  Horiz. % 74.90% 84.96% 74.86% 61.21% 64.27% 98.34% 100.00%
EY 5.03 4.44 5.04 6.16 5.87 3.83 3.77 4.92%
  YoY % 13.29% -11.90% -18.18% 4.94% 53.26% 1.59% -
  Horiz. % 133.42% 117.77% 133.69% 163.40% 155.70% 101.59% 100.00%
DY 2.09 2.42 0.00 0.00 0.00 0.00 0.00 -
  YoY % -13.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.36% 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.
 


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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. What are my stock tips? kcchongnz kcchongnz blog
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
7. DUFU technology product used for Covid-19 detection? News1
8. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
Partners & Brokers