Highlights

[BTECH] YoY Quarter Result on 2012-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -20.93%    YoY -     -9.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 7,079 5,977 6,394 5,568 4,915 4,203 4,386 8.30%
  YoY % 18.44% -6.52% 14.83% 13.29% 16.94% -4.17% -
  Horiz. % 161.40% 136.27% 145.78% 126.95% 112.06% 95.83% 100.00%
PBT 1,142 1,297 1,235 907 931 554 507 14.49%
  YoY % -11.95% 5.02% 36.16% -2.58% 68.05% 9.27% -
  Horiz. % 225.25% 255.82% 243.59% 178.90% 183.63% 109.27% 100.00%
Tax -285 -278 -327 -304 -308 -136 -259 1.61%
  YoY % -2.52% 14.98% -7.57% 1.30% -126.47% 47.49% -
  Horiz. % 110.04% 107.34% 126.25% 117.37% 118.92% 52.51% 100.00%
NP 857 1,019 908 603 623 418 248 22.95%
  YoY % -15.90% 12.22% 50.58% -3.21% 49.04% 68.55% -
  Horiz. % 345.56% 410.89% 366.13% 243.15% 251.21% 168.55% 100.00%
NP to SH 856 1,012 851 544 600 422 242 23.42%
  YoY % -15.42% 18.92% 56.43% -9.33% 42.18% 74.38% -
  Horiz. % 353.72% 418.18% 351.65% 224.79% 247.93% 174.38% 100.00%
Tax Rate 24.96 % 21.43 % 26.48 % 33.52 % 33.08 % 24.55 % 51.08 % -11.25%
  YoY % 16.47% -19.07% -21.00% 1.33% 34.75% -51.94% -
  Horiz. % 48.86% 41.95% 51.84% 65.62% 64.76% 48.06% 100.00%
Total Cost 6,222 4,958 5,486 4,965 4,292 3,785 4,138 7.03%
  YoY % 25.49% -9.62% 10.49% 15.68% 13.39% -8.53% -
  Horiz. % 150.36% 119.82% 132.58% 119.99% 103.72% 91.47% 100.00%
Net Worth 45,360 45,360 42,840 40,319 35,000 32,270 29,039 7.71%
  YoY % 0.00% 5.88% 6.25% 15.20% 8.46% 11.12% -
  Horiz. % 156.20% 156.20% 147.52% 138.84% 120.52% 111.12% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 45,360 45,360 42,840 40,319 35,000 32,270 29,039 7.71%
  YoY % 0.00% 5.88% 6.25% 15.20% 8.46% 11.12% -
  Horiz. % 156.20% 156.20% 147.52% 138.84% 120.52% 111.12% 100.00%
NOSH 252,000 252,000 252,000 252,000 250,000 248,235 241,999 0.68%
  YoY % 0.00% 0.00% 0.00% 0.80% 0.71% 2.58% -
  Horiz. % 104.13% 104.13% 104.13% 104.13% 103.31% 102.58% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.11 % 17.05 % 14.20 % 10.83 % 12.68 % 9.95 % 5.65 % 13.54%
  YoY % -28.97% 20.07% 31.12% -14.59% 27.44% 76.11% -
  Horiz. % 214.34% 301.77% 251.33% 191.68% 224.42% 176.11% 100.00%
ROE 1.89 % 2.23 % 1.99 % 1.35 % 1.71 % 1.31 % 0.83 % 14.69%
  YoY % -15.25% 12.06% 47.41% -21.05% 30.53% 57.83% -
  Horiz. % 227.71% 268.67% 239.76% 162.65% 206.02% 157.83% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.81 2.37 2.54 2.21 1.97 1.69 1.81 7.60%
  YoY % 18.57% -6.69% 14.93% 12.18% 16.57% -6.63% -
  Horiz. % 155.25% 130.94% 140.33% 122.10% 108.84% 93.37% 100.00%
EPS 0.34 0.40 0.34 0.22 0.24 0.17 0.10 22.61%
  YoY % -15.00% 17.65% 54.55% -8.33% 41.18% 70.00% -
  Horiz. % 340.00% 400.00% 340.00% 220.00% 240.00% 170.00% 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 0.1800 0.1800 0.1700 0.1600 0.1400 0.1300 0.1200 6.99%
  YoY % 0.00% 5.88% 6.25% 14.29% 7.69% 8.33% -
  Horiz. % 150.00% 150.00% 141.67% 133.33% 116.67% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.81 2.37 2.54 2.21 1.95 1.67 1.74 8.31%
  YoY % 18.57% -6.69% 14.93% 13.33% 16.77% -4.02% -
  Horiz. % 161.49% 136.21% 145.98% 127.01% 112.07% 95.98% 100.00%
EPS 0.34 0.40 0.34 0.22 0.24 0.17 0.10 22.61%
  YoY % -15.00% 17.65% 54.55% -8.33% 41.18% 70.00% -
  Horiz. % 340.00% 400.00% 340.00% 220.00% 240.00% 170.00% 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 0.1800 0.1800 0.1700 0.1600 0.1389 0.1281 0.1152 7.72%
  YoY % 0.00% 5.88% 6.25% 15.19% 8.43% 11.20% -
  Horiz. % 156.25% 156.25% 147.57% 138.89% 120.57% 111.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.2600 0.3050 0.1650 0.1200 0.0950 0.1300 0.1000 -
P/RPS 9.26 12.86 6.50 5.43 4.83 7.68 5.52 9.00%
  YoY % -27.99% 97.85% 19.71% 12.42% -37.11% 39.13% -
  Horiz. % 167.75% 232.97% 117.75% 98.37% 87.50% 139.13% 100.00%
P/EPS 76.54 75.95 48.86 55.59 39.58 76.47 100.00 -4.36%
  YoY % 0.78% 55.44% -12.11% 40.45% -48.24% -23.53% -
  Horiz. % 76.54% 75.95% 48.86% 55.59% 39.58% 76.47% 100.00%
EY 1.31 1.32 2.05 1.80 2.53 1.31 1.00 4.60%
  YoY % -0.76% -35.61% 13.89% -28.85% 93.13% 31.00% -
  Horiz. % 131.00% 132.00% 205.00% 180.00% 253.00% 131.00% 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 1.44 1.69 0.97 0.75 0.68 1.00 0.83 9.61%
  YoY % -14.79% 74.23% 29.33% 10.29% -32.00% 20.48% -
  Horiz. % 173.49% 203.61% 116.87% 90.36% 81.93% 120.48% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 20/11/13 27/11/12 23/11/11 24/11/10 25/11/09 -
Price 0.2600 0.3250 0.1700 0.1200 0.1200 0.1300 0.1100 -
P/RPS 9.26 13.70 6.70 5.43 6.10 7.68 6.07 7.29%
  YoY % -32.41% 104.48% 23.39% -10.98% -20.57% 26.52% -
  Horiz. % 152.55% 225.70% 110.38% 89.46% 100.49% 126.52% 100.00%
P/EPS 76.54 80.93 50.34 55.59 50.00 76.47 110.00 -5.86%
  YoY % -5.42% 60.77% -9.44% 11.18% -34.61% -30.48% -
  Horiz. % 69.58% 73.57% 45.76% 50.54% 45.45% 69.52% 100.00%
EY 1.31 1.24 1.99 1.80 2.00 1.31 0.91 6.26%
  YoY % 5.65% -37.69% 10.56% -10.00% 52.67% 43.96% -
  Horiz. % 143.96% 136.26% 218.68% 197.80% 219.78% 143.96% 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 1.44 1.81 1.00 0.75 0.86 1.00 0.92 7.75%
  YoY % -20.44% 81.00% 33.33% -12.79% -14.00% 8.70% -
  Horiz. % 156.52% 196.74% 108.70% 81.52% 93.48% 108.70% 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.
 


TOP ARTICLES

1. DKSH Holdings (M) Berhad - Earnings Growth Supported By Margin Expansion PublicInvest Research
2. KLSE Top 3 Rubber Glove Makers You Must Know Before Investing & Should Investor/Traders buy on weakness or Sell because ASP Declining? TradeVSA - Case Study
3. Market Chat - 4Q21 Outlook & Strategy - Recovery begins with an ENDemic M+ Online Research Articles
4. A POTENTIAL TAKEOVER TARGET (I WROTE ABOUT DAIBOCI ON 14/8/21 BEFORE TAKEOVER OFFER ON 13/9/21) !!! Investhor's Mighty Hammer of Wisdom
5. PENSONI – FANTASTIC PERFORMANCE FOR FY 2022 (EMS PLAYER)-GEM RISE OF TITAN
6. Strategy - Staying the course for inclusivity & sustainability AmInvest Research Reports
7. VS Industry Berhad - Record Year PublicInvest Research
8. [马股] Topglove 顶级手套 股价跌了70% 最新季报还有惊喜吗?| 技术面&基本面 94杰克
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

463  483  519  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.015-0.005 
 PHB 0.01-0.005 
 KNM 0.25+0.005 
 KANGER 0.050.00 
 DNEX 0.805-0.005 
 SCOPE 0.35-0.03 
 JADI 0.135+0.015 
 PASUKGB 0.055-0.005 
 DESTINI 0.285+0.02 
 ARMADA 0.465+0.02 
PARTNERS & BROKERS