Highlights

[BTECH] YoY Quarter Result on 2012-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     34.38%    YoY -     89.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 6,250 6,148 6,348 5,191 4,501 4,176 4,273 6.54%
  YoY % 1.66% -3.15% 22.29% 15.33% 7.78% -2.27% -
  Horiz. % 146.27% 143.88% 148.56% 121.48% 105.34% 97.73% 100.00%
PBT 1,427 2,411 1,391 947 627 694 546 17.36%
  YoY % -40.81% 73.33% 46.88% 51.04% -9.65% 27.11% -
  Horiz. % 261.36% 441.58% 254.76% 173.44% 114.84% 127.11% 100.00%
Tax -359 -253 -344 -229 -240 -222 -293 3.44%
  YoY % -41.90% 26.45% -50.22% 4.58% -8.11% 24.23% -
  Horiz. % 122.53% 86.35% 117.41% 78.16% 81.91% 75.77% 100.00%
NP 1,068 2,158 1,047 718 387 472 253 27.11%
  YoY % -50.51% 106.11% 45.82% 85.53% -18.01% 86.56% -
  Horiz. % 422.13% 852.96% 413.83% 283.79% 152.96% 186.56% 100.00%
NP to SH 1,034 2,133 1,018 688 364 485 247 26.94%
  YoY % -51.52% 109.53% 47.97% 89.01% -24.95% 96.36% -
  Horiz. % 418.62% 863.56% 412.15% 278.54% 147.37% 196.36% 100.00%
Tax Rate 25.16 % 10.49 % 24.73 % 24.18 % 38.28 % 31.99 % 53.66 % -11.85%
  YoY % 139.85% -57.58% 2.27% -36.83% 19.66% -40.38% -
  Horiz. % 46.89% 19.55% 46.09% 45.06% 71.34% 59.62% 100.00%
Total Cost 5,182 3,990 5,301 4,473 4,114 3,704 4,020 4.32%
  YoY % 29.87% -24.73% 18.51% 8.73% 11.07% -7.86% -
  Horiz. % 128.91% 99.25% 131.87% 111.27% 102.34% 92.14% 100.00%
Net Worth 47,879 45,360 40,319 40,319 33,799 30,631 29,639 8.32%
  YoY % 5.56% 12.50% 0.00% 19.29% 10.34% 3.35% -
  Horiz. % 161.54% 153.04% 136.03% 136.03% 114.04% 103.35% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,587 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 153.54 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 47,879 45,360 40,319 40,319 33,799 30,631 29,639 8.32%
  YoY % 5.56% 12.50% 0.00% 19.29% 10.34% 3.35% -
  Horiz. % 161.54% 153.04% 136.03% 136.03% 114.04% 103.35% 100.00%
NOSH 252,000 252,000 252,000 252,000 259,999 255,263 246,999 0.33%
  YoY % 0.00% 0.00% 0.00% -3.08% 1.86% 3.35% -
  Horiz. % 102.02% 102.02% 102.02% 102.02% 105.26% 103.35% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.09 % 35.10 % 16.49 % 13.83 % 8.60 % 11.30 % 5.92 % 19.32%
  YoY % -51.31% 112.86% 19.23% 60.81% -23.89% 90.88% -
  Horiz. % 288.68% 592.91% 278.55% 233.61% 145.27% 190.88% 100.00%
ROE 2.16 % 4.70 % 2.52 % 1.71 % 1.08 % 1.58 % 0.83 % 17.27%
  YoY % -54.04% 86.51% 47.37% 58.33% -31.65% 90.36% -
  Horiz. % 260.24% 566.27% 303.61% 206.02% 130.12% 190.36% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.48 2.44 2.52 2.06 1.73 1.64 1.73 6.18%
  YoY % 1.64% -3.17% 22.33% 19.08% 5.49% -5.20% -
  Horiz. % 143.35% 141.04% 145.66% 119.08% 100.00% 94.80% 100.00%
EPS 0.41 0.85 0.40 0.27 0.14 0.19 0.10 26.50%
  YoY % -51.76% 112.50% 48.15% 92.86% -26.32% 90.00% -
  Horiz. % 410.00% 850.00% 400.00% 270.00% 140.00% 190.00% 100.00%
DPS 0.63 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. % 100.00% - - - - - -
NAPS 0.1900 0.1800 0.1600 0.1600 0.1300 0.1200 0.1200 7.96%
  YoY % 5.56% 12.50% 0.00% 23.08% 8.33% 0.00% -
  Horiz. % 158.33% 150.00% 133.33% 133.33% 108.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.48 2.44 2.52 2.06 1.79 1.66 1.70 6.49%
  YoY % 1.64% -3.17% 22.33% 15.08% 7.83% -2.35% -
  Horiz. % 145.88% 143.53% 148.24% 121.18% 105.29% 97.65% 100.00%
EPS 0.41 0.85 0.40 0.27 0.14 0.19 0.10 26.50%
  YoY % -51.76% 112.50% 48.15% 92.86% -26.32% 90.00% -
  Horiz. % 410.00% 850.00% 400.00% 270.00% 140.00% 190.00% 100.00%
DPS 0.63 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. % 100.00% - - - - - -
NAPS 0.1900 0.1800 0.1600 0.1600 0.1341 0.1216 0.1176 8.32%
  YoY % 5.56% 12.50% 0.00% 19.31% 10.28% 3.40% -
  Horiz. % 161.56% 153.06% 136.05% 136.05% 114.03% 103.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2900 0.2300 0.1500 0.1300 0.1200 0.1200 0.1100 -
P/RPS 11.69 9.43 5.95 6.31 6.93 7.34 6.36 10.67%
  YoY % 23.97% 58.49% -5.71% -8.95% -5.59% 15.41% -
  Horiz. % 183.81% 148.27% 93.55% 99.21% 108.96% 115.41% 100.00%
P/EPS 70.68 27.17 37.13 47.62 85.71 63.16 110.00 -7.10%
  YoY % 160.14% -26.82% -22.03% -44.44% 35.70% -42.58% -
  Horiz. % 64.25% 24.70% 33.75% 43.29% 77.92% 57.42% 100.00%
EY 1.41 3.68 2.69 2.10 1.17 1.58 0.91 7.57%
  YoY % -61.68% 36.80% 28.10% 79.49% -25.95% 73.63% -
  Horiz. % 154.95% 404.40% 295.60% 230.77% 128.57% 173.63% 100.00%
DY 2.17 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. % 100.00% - - - - - -
P/NAPS 1.53 1.28 0.94 0.81 0.92 1.00 0.92 8.84%
  YoY % 19.53% 36.17% 16.05% -11.96% -8.00% 8.70% -
  Horiz. % 166.30% 139.13% 102.17% 88.04% 100.00% 108.70% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 27/08/13 28/08/12 24/08/11 25/08/10 26/08/09 -
Price 0.2300 0.2200 0.1550 0.1400 0.1050 0.1000 0.1200 -
P/RPS 9.27 9.02 6.15 6.80 6.07 6.11 6.94 4.94%
  YoY % 2.77% 46.67% -9.56% 12.03% -0.65% -11.96% -
  Horiz. % 133.57% 129.97% 88.62% 97.98% 87.46% 88.04% 100.00%
P/EPS 56.05 25.99 38.37 51.28 75.00 52.63 120.00 -11.91%
  YoY % 115.66% -32.26% -25.18% -31.63% 42.50% -56.14% -
  Horiz. % 46.71% 21.66% 31.97% 42.73% 62.50% 43.86% 100.00%
EY 1.78 3.85 2.61 1.95 1.33 1.90 0.83 13.55%
  YoY % -53.77% 47.51% 33.85% 46.62% -30.00% 128.92% -
  Horiz. % 214.46% 463.86% 314.46% 234.94% 160.24% 228.92% 100.00%
DY 2.74 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. % 100.00% - - - - - -
P/NAPS 1.21 1.22 0.97 0.88 0.81 0.83 1.00 3.23%
  YoY % -0.82% 25.77% 10.23% 8.64% -2.41% -17.00% -
  Horiz. % 121.00% 122.00% 97.00% 88.00% 81.00% 83.00% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers