Highlights

[BTECH] YoY Quarter Result on 2013-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     32.38%    YoY -     47.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 6,875 6,250 6,148 6,348 5,191 4,501 4,176 8.66%
  YoY % 10.00% 1.66% -3.15% 22.29% 15.33% 7.78% -
  Horiz. % 164.63% 149.66% 147.22% 152.01% 124.31% 107.78% 100.00%
PBT 1,817 1,427 2,411 1,391 947 627 694 17.38%
  YoY % 27.33% -40.81% 73.33% 46.88% 51.04% -9.65% -
  Horiz. % 261.82% 205.62% 347.41% 200.43% 136.46% 90.35% 100.00%
Tax -438 -359 -253 -344 -229 -240 -222 11.98%
  YoY % -22.01% -41.90% 26.45% -50.22% 4.58% -8.11% -
  Horiz. % 197.30% 161.71% 113.96% 154.95% 103.15% 108.11% 100.00%
NP 1,379 1,068 2,158 1,047 718 387 472 19.55%
  YoY % 29.12% -50.51% 106.11% 45.82% 85.53% -18.01% -
  Horiz. % 292.16% 226.27% 457.20% 221.82% 152.12% 81.99% 100.00%
NP to SH 1,365 1,034 2,133 1,018 688 364 485 18.80%
  YoY % 32.01% -51.52% 109.53% 47.97% 89.01% -24.95% -
  Horiz. % 281.44% 213.20% 439.79% 209.90% 141.86% 75.05% 100.00%
Tax Rate 24.11 % 25.16 % 10.49 % 24.73 % 24.18 % 38.28 % 31.99 % -4.60%
  YoY % -4.17% 139.85% -57.58% 2.27% -36.83% 19.66% -
  Horiz. % 75.37% 78.65% 32.79% 77.31% 75.59% 119.66% 100.00%
Total Cost 5,496 5,182 3,990 5,301 4,473 4,114 3,704 6.79%
  YoY % 6.06% 29.87% -24.73% 18.51% 8.73% 11.07% -
  Horiz. % 148.38% 139.90% 107.72% 143.12% 120.76% 111.07% 100.00%
Net Worth 55,439 47,879 45,360 40,319 40,319 33,799 30,631 10.38%
  YoY % 15.79% 5.56% 12.50% 0.00% 19.29% 10.34% -
  Horiz. % 180.99% 156.31% 148.08% 131.63% 131.63% 110.34% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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 % 134.77 % 153.54 % - % - % - % - % - % -
  YoY % -12.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.78% 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 55,439 47,879 45,360 40,319 40,319 33,799 30,631 10.38%
  YoY % 15.79% 5.56% 12.50% 0.00% 19.29% 10.34% -
  Horiz. % 180.99% 156.31% 148.08% 131.63% 131.63% 110.34% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 259,999 255,263 -0.21%
  YoY % 0.00% 0.00% 0.00% 0.00% -3.08% 1.86% -
  Horiz. % 98.72% 98.72% 98.72% 98.72% 98.72% 101.86% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 20.06 % 17.09 % 35.10 % 16.49 % 13.83 % 8.60 % 11.30 % 10.03%
  YoY % 17.38% -51.31% 112.86% 19.23% 60.81% -23.89% -
  Horiz. % 177.52% 151.24% 310.62% 145.93% 122.39% 76.11% 100.00%
ROE 2.46 % 2.16 % 4.70 % 2.52 % 1.71 % 1.08 % 1.58 % 7.65%
  YoY % 13.89% -54.04% 86.51% 47.37% 58.33% -31.65% -
  Horiz. % 155.70% 136.71% 297.47% 159.49% 108.23% 68.35% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.73 2.48 2.44 2.52 2.06 1.73 1.64 8.86%
  YoY % 10.08% 1.64% -3.17% 22.33% 19.08% 5.49% -
  Horiz. % 166.46% 151.22% 148.78% 153.66% 125.61% 105.49% 100.00%
EPS 0.54 0.41 0.85 0.40 0.27 0.14 0.19 19.00%
  YoY % 31.71% -51.76% 112.50% 48.15% 92.86% -26.32% -
  Horiz. % 284.21% 215.79% 447.37% 210.53% 142.11% 73.68% 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 0.1900 0.1800 0.1600 0.1600 0.1300 0.1200 10.62%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.08% 8.33% -
  Horiz. % 183.33% 158.33% 150.00% 133.33% 133.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.73 2.48 2.44 2.52 2.06 1.79 1.66 8.64%
  YoY % 10.08% 1.64% -3.17% 22.33% 15.08% 7.83% -
  Horiz. % 164.46% 149.40% 146.99% 151.81% 124.10% 107.83% 100.00%
EPS 0.54 0.41 0.85 0.40 0.27 0.14 0.19 19.00%
  YoY % 31.71% -51.76% 112.50% 48.15% 92.86% -26.32% -
  Horiz. % 284.21% 215.79% 447.37% 210.53% 142.11% 73.68% 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 0.1900 0.1800 0.1600 0.1600 0.1341 0.1216 10.38%
  YoY % 15.79% 5.56% 12.50% 0.00% 19.31% 10.28% -
  Horiz. % 180.92% 156.25% 148.03% 131.58% 131.58% 110.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.3750 0.2900 0.2300 0.1500 0.1300 0.1200 0.1200 -
P/RPS 13.75 11.69 9.43 5.95 6.31 6.93 7.34 11.02%
  YoY % 17.62% 23.97% 58.49% -5.71% -8.95% -5.59% -
  Horiz. % 187.33% 159.26% 128.47% 81.06% 85.97% 94.41% 100.00%
P/EPS 69.23 70.68 27.17 37.13 47.62 85.71 63.16 1.54%
  YoY % -2.05% 160.14% -26.82% -22.03% -44.44% 35.70% -
  Horiz. % 109.61% 111.91% 43.02% 58.79% 75.40% 135.70% 100.00%
EY 1.44 1.41 3.68 2.69 2.10 1.17 1.58 -1.53%
  YoY % 2.13% -61.68% 36.80% 28.10% 79.49% -25.95% -
  Horiz. % 91.14% 89.24% 232.91% 170.25% 132.91% 74.05% 100.00%
DY 1.95 2.17 0.00 0.00 0.00 0.00 0.00 -
  YoY % -10.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.86% 100.00% - - - - -
P/NAPS 1.70 1.53 1.28 0.94 0.81 0.92 1.00 9.24%
  YoY % 11.11% 19.53% 36.17% 16.05% -11.96% -8.00% -
  Horiz. % 170.00% 153.00% 128.00% 94.00% 81.00% 92.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 27/08/14 27/08/13 28/08/12 24/08/11 25/08/10 -
Price 0.3550 0.2300 0.2200 0.1550 0.1400 0.1050 0.1000 -
P/RPS 13.01 9.27 9.02 6.15 6.80 6.07 6.11 13.41%
  YoY % 40.35% 2.77% 46.67% -9.56% 12.03% -0.65% -
  Horiz. % 212.93% 151.72% 147.63% 100.65% 111.29% 99.35% 100.00%
P/EPS 65.54 56.05 25.99 38.37 51.28 75.00 52.63 3.72%
  YoY % 16.93% 115.66% -32.26% -25.18% -31.63% 42.50% -
  Horiz. % 124.53% 106.50% 49.38% 72.91% 97.43% 142.50% 100.00%
EY 1.53 1.78 3.85 2.61 1.95 1.33 1.90 -3.54%
  YoY % -14.04% -53.77% 47.51% 33.85% 46.62% -30.00% -
  Horiz. % 80.53% 93.68% 202.63% 137.37% 102.63% 70.00% 100.00%
DY 2.06 2.74 0.00 0.00 0.00 0.00 0.00 -
  YoY % -24.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.18% 100.00% - - - - -
P/NAPS 1.61 1.21 1.22 0.97 0.88 0.81 0.83 11.66%
  YoY % 33.06% -0.82% 25.77% 10.23% 8.64% -2.41% -
  Horiz. % 193.98% 145.78% 146.99% 116.87% 106.02% 97.59% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers