Highlights

[BTECH] YoY Cumulative Quarter Result on 2012-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     37.54%    YoY -     -20.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 27,060 23,796 24,552 21,761 18,546 15,942 17,486 7.55%
  YoY % 13.72% -3.08% 12.83% 17.34% 16.33% -8.83% -
  Horiz. % 154.75% 136.09% 140.41% 124.45% 106.06% 91.17% 100.00%
PBT 5,996 6,137 4,607 3,808 4,173 1,844 1,908 21.02%
  YoY % -2.30% 33.21% 20.98% -8.75% 126.30% -3.35% -
  Horiz. % 314.26% 321.65% 241.46% 199.58% 218.71% 96.65% 100.00%
Tax -1,296 -957 -1,184 -1,252 -1,067 -826 -884 6.58%
  YoY % -35.42% 19.17% 5.43% -17.34% -29.18% 6.56% -
  Horiz. % 146.61% 108.26% 133.94% 141.63% 120.70% 93.44% 100.00%
NP 4,700 5,180 3,423 2,556 3,106 1,018 1,024 28.90%
  YoY % -9.27% 51.33% 33.92% -17.71% 205.11% -0.59% -
  Horiz. % 458.98% 505.86% 334.28% 249.61% 303.32% 99.41% 100.00%
NP to SH 4,699 5,147 3,350 2,440 3,053 1,069 1,058 28.19%
  YoY % -8.70% 53.64% 37.30% -20.08% 185.59% 1.04% -
  Horiz. % 444.14% 486.48% 316.64% 230.62% 288.56% 101.04% 100.00%
Tax Rate 21.61 % 15.59 % 25.70 % 32.88 % 25.57 % 44.79 % 46.33 % -11.93%
  YoY % 38.61% -39.34% -21.84% 28.59% -42.91% -3.32% -
  Horiz. % 46.64% 33.65% 55.47% 70.97% 55.19% 96.68% 100.00%
Total Cost 22,360 18,616 21,129 19,205 15,440 14,924 16,462 5.23%
  YoY % 20.11% -11.89% 10.02% 24.38% 3.46% -9.34% -
  Horiz. % 135.83% 113.08% 128.35% 116.66% 93.79% 90.66% 100.00%
Net Worth 52,919 45,372 42,840 40,511 40,428 35,233 30,078 9.87%
  YoY % 16.63% 5.91% 5.75% 0.20% 14.75% 17.14% -
  Horiz. % 175.94% 150.85% 142.43% 134.69% 134.41% 117.14% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,175 1,588 - - 1,212 1,208 - -
  YoY % 99.95% 0.00% 0.00% 0.00% 0.40% 0.00% -
  Horiz. % 262.85% 131.46% 0.00% 0.00% 100.40% 100.00% -
Div Payout % 67.57 % 30.85 % - % - % 39.73 % 113.00 % - % -
  YoY % 119.03% 0.00% 0.00% 0.00% -64.84% 0.00% -
  Horiz. % 59.80% 27.30% 0.00% 0.00% 35.16% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 52,919 45,372 42,840 40,511 40,428 35,233 30,078 9.87%
  YoY % 16.63% 5.91% 5.75% 0.20% 14.75% 17.14% -
  Horiz. % 175.94% 150.85% 142.43% 134.69% 134.41% 117.14% 100.00%
NOSH 252,000 252,068 252,000 253,195 252,678 251,666 250,652 0.09%
  YoY % -0.03% 0.03% -0.47% 0.20% 0.40% 0.40% -
  Horiz. % 100.54% 100.57% 100.54% 101.01% 100.81% 100.40% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.37 % 21.77 % 13.94 % 11.75 % 16.75 % 6.39 % 5.86 % 19.84%
  YoY % -20.21% 56.17% 18.64% -29.85% 162.13% 9.04% -
  Horiz. % 296.42% 371.50% 237.88% 200.51% 285.84% 109.04% 100.00%
ROE 8.88 % 11.34 % 7.82 % 6.02 % 7.55 % 3.03 % 3.52 % 16.67%
  YoY % -21.69% 45.01% 29.90% -20.26% 149.17% -13.92% -
  Horiz. % 252.27% 322.16% 222.16% 171.02% 214.49% 86.08% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.74 9.44 9.74 8.59 7.34 6.33 6.98 7.44%
  YoY % 13.77% -3.08% 13.39% 17.03% 15.96% -9.31% -
  Horiz. % 153.87% 135.24% 139.54% 123.07% 105.16% 90.69% 100.00%
EPS 1.86 2.04 1.33 0.97 1.21 0.42 0.42 28.13%
  YoY % -8.82% 53.38% 37.11% -19.83% 188.10% 0.00% -
  Horiz. % 442.86% 485.71% 316.67% 230.95% 288.10% 100.00% 100.00%
DPS 1.26 0.63 0.00 0.00 0.48 0.48 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 262.50% 131.25% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.2100 0.1800 0.1700 0.1600 0.1600 0.1400 0.1200 9.77%
  YoY % 16.67% 5.88% 6.25% 0.00% 14.29% 16.67% -
  Horiz. % 175.00% 150.00% 141.67% 133.33% 133.33% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.74 9.44 9.74 8.64 7.36 6.33 6.94 7.55%
  YoY % 13.77% -3.08% 12.73% 17.39% 16.27% -8.79% -
  Horiz. % 154.76% 136.02% 140.35% 124.50% 106.05% 91.21% 100.00%
EPS 1.86 2.04 1.33 0.97 1.21 0.42 0.42 28.13%
  YoY % -8.82% 53.38% 37.11% -19.83% 188.10% 0.00% -
  Horiz. % 442.86% 485.71% 316.67% 230.95% 288.10% 100.00% 100.00%
DPS 1.26 0.63 0.00 0.00 0.48 0.48 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 262.50% 131.25% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.2100 0.1800 0.1700 0.1608 0.1604 0.1398 0.1194 9.86%
  YoY % 16.67% 5.88% 5.72% 0.25% 14.74% 17.09% -
  Horiz. % 175.88% 150.75% 142.38% 134.67% 134.34% 117.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.2450 0.2400 0.1700 0.1200 0.1500 0.1100 0.1100 -
P/RPS 2.28 2.54 1.74 1.40 2.04 1.74 1.58 6.30%
  YoY % -10.24% 45.98% 24.29% -31.37% 17.24% 10.13% -
  Horiz. % 144.30% 160.76% 110.13% 88.61% 129.11% 110.13% 100.00%
P/EPS 13.14 11.75 12.79 12.45 12.41 25.90 26.06 -10.78%
  YoY % 11.83% -8.13% 2.73% 0.32% -52.08% -0.61% -
  Horiz. % 50.42% 45.09% 49.08% 47.77% 47.62% 99.39% 100.00%
EY 7.61 8.51 7.82 8.03 8.06 3.86 3.84 12.07%
  YoY % -10.58% 8.82% -2.62% -0.37% 108.81% 0.52% -
  Horiz. % 198.18% 221.61% 203.65% 209.11% 209.90% 100.52% 100.00%
DY 5.14 2.63 0.00 0.00 3.20 4.36 0.00 -
  YoY % 95.44% 0.00% 0.00% 0.00% -26.61% 0.00% -
  Horiz. % 117.89% 60.32% 0.00% 0.00% 73.39% 100.00% -
P/NAPS 1.17 1.33 1.00 0.75 0.94 0.79 0.92 4.09%
  YoY % -12.03% 33.00% 33.33% -20.21% 18.99% -14.13% -
  Horiz. % 127.17% 144.57% 108.70% 81.52% 102.17% 85.87% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 26/02/14 27/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.2500 0.3050 0.1700 0.1050 0.1200 0.1050 0.1200 -
P/RPS 2.33 3.23 1.74 1.22 1.63 1.66 1.72 5.19%
  YoY % -27.86% 85.63% 42.62% -25.15% -1.81% -3.49% -
  Horiz. % 135.47% 187.79% 101.16% 70.93% 94.77% 96.51% 100.00%
P/EPS 13.41 14.94 12.79 10.90 9.93 24.72 28.43 -11.77%
  YoY % -10.24% 16.81% 17.34% 9.77% -59.83% -13.05% -
  Horiz. % 47.17% 52.55% 44.99% 38.34% 34.93% 86.95% 100.00%
EY 7.46 6.69 7.82 9.18 10.07 4.05 3.52 13.33%
  YoY % 11.51% -14.45% -14.81% -8.84% 148.64% 15.06% -
  Horiz. % 211.93% 190.06% 222.16% 260.80% 286.08% 115.06% 100.00%
DY 5.04 2.07 0.00 0.00 4.00 4.57 0.00 -
  YoY % 143.48% 0.00% 0.00% 0.00% -12.47% 0.00% -
  Horiz. % 110.28% 45.30% 0.00% 0.00% 87.53% 100.00% -
P/NAPS 1.19 1.69 1.00 0.66 0.75 0.75 1.00 2.94%
  YoY % -29.59% 69.00% 51.52% -12.00% 0.00% -25.00% -
  Horiz. % 119.00% 169.00% 100.00% 66.00% 75.00% 75.00% 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.
 


 

146  133  430  1594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.535+0.005 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.055+0.005 
 HSI-C7F 0.225-0.045 
 SAPNRG 0.2950.00 
 FPGROUP 0.56+0.015 
 MTAG 0.585+0.015 
 HSI-C7J 0.125-0.02 
 UZMA 0.97-0.05 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers