Highlights

[BTECH] YoY 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 -     -16.40%    YoY -     56.43%
Quarter Report


View:


Show?  YoY % Horiz. %

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 8,333 7,079 5,977 6,394 5,568 4,915 4,203 12.07%
  YoY % 17.71% 18.44% -6.52% 14.83% 13.29% 16.94% -
  Horiz. % 198.26% 168.43% 142.21% 152.13% 132.48% 116.94% 100.00%
PBT 1,635 1,142 1,297 1,235 907 931 554 19.75%
  YoY % 43.17% -11.95% 5.02% 36.16% -2.58% 68.05% -
  Horiz. % 295.13% 206.14% 234.12% 222.92% 163.72% 168.05% 100.00%
Tax -380 -285 -278 -327 -304 -308 -136 18.66%
  YoY % -33.33% -2.52% 14.98% -7.57% 1.30% -126.47% -
  Horiz. % 279.41% 209.56% 204.41% 240.44% 223.53% 226.47% 100.00%
NP 1,255 857 1,019 908 603 623 418 20.09%
  YoY % 46.44% -15.90% 12.22% 50.58% -3.21% 49.04% -
  Horiz. % 300.24% 205.02% 243.78% 217.22% 144.26% 149.04% 100.00%
NP to SH 1,252 856 1,012 851 544 600 422 19.85%
  YoY % 46.26% -15.42% 18.92% 56.43% -9.33% 42.18% -
  Horiz. % 296.68% 202.84% 239.81% 201.66% 128.91% 142.18% 100.00%
Tax Rate 23.24 % 24.96 % 21.43 % 26.48 % 33.52 % 33.08 % 24.55 % -0.91%
  YoY % -6.89% 16.47% -19.07% -21.00% 1.33% 34.75% -
  Horiz. % 94.66% 101.67% 87.29% 107.86% 136.54% 134.75% 100.00%
Total Cost 7,078 6,222 4,958 5,486 4,965 4,292 3,785 10.99%
  YoY % 13.76% 25.49% -9.62% 10.49% 15.68% 13.39% -
  Horiz. % 187.00% 164.39% 130.99% 144.94% 131.18% 113.39% 100.00%
Net Worth 55,439 45,360 45,360 42,840 40,319 35,000 32,270 9.43%
  YoY % 22.22% 0.00% 5.88% 6.25% 15.20% 8.46% -
  Horiz. % 171.80% 140.56% 140.56% 132.75% 124.94% 108.46% 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 - - - - - - - -
  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
30/09/16 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 35,000 32,270 9.43%
  YoY % 22.22% 0.00% 5.88% 6.25% 15.20% 8.46% -
  Horiz. % 171.80% 140.56% 140.56% 132.75% 124.94% 108.46% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 250,000 248,235 0.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.80% 0.71% -
  Horiz. % 101.52% 101.52% 101.52% 101.52% 101.52% 100.71% 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 15.06 % 12.11 % 17.05 % 14.20 % 10.83 % 12.68 % 9.95 % 7.15%
  YoY % 24.36% -28.97% 20.07% 31.12% -14.59% 27.44% -
  Horiz. % 151.36% 121.71% 171.36% 142.71% 108.84% 127.44% 100.00%
ROE 2.26 % 1.89 % 2.23 % 1.99 % 1.35 % 1.71 % 1.31 % 9.51%
  YoY % 19.58% -15.25% 12.06% 47.41% -21.05% 30.53% -
  Horiz. % 172.52% 144.27% 170.23% 151.91% 103.05% 130.53% 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 3.31 2.81 2.37 2.54 2.21 1.97 1.69 11.84%
  YoY % 17.79% 18.57% -6.69% 14.93% 12.18% 16.57% -
  Horiz. % 195.86% 166.27% 140.24% 150.30% 130.77% 116.57% 100.00%
EPS 0.50 0.34 0.40 0.34 0.22 0.24 0.17 19.68%
  YoY % 47.06% -15.00% 17.65% 54.55% -8.33% 41.18% -
  Horiz. % 294.12% 200.00% 235.29% 200.00% 129.41% 141.18% 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 0.2200 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 - 254,210
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.31 2.81 2.37 2.54 2.21 1.95 1.67 12.07%
  YoY % 17.79% 18.57% -6.69% 14.93% 13.33% 16.77% -
  Horiz. % 198.20% 168.26% 141.92% 152.10% 132.34% 116.77% 100.00%
EPS 0.50 0.34 0.40 0.34 0.22 0.24 0.17 19.68%
  YoY % 47.06% -15.00% 17.65% 54.55% -8.33% 41.18% -
  Horiz. % 294.12% 200.00% 235.29% 200.00% 129.41% 141.18% 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 0.2200 0.1800 0.1800 0.1700 0.1600 0.1389 0.1281 9.42%
  YoY % 22.22% 0.00% 5.88% 6.25% 15.19% 8.43% -
  Horiz. % 171.74% 140.52% 140.52% 132.71% 124.90% 108.43% 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 9.68 9.26 12.86 6.50 5.43 4.83 7.68 3.93%
  YoY % 4.54% -27.99% 97.85% 19.71% 12.42% -37.11% -
  Horiz. % 126.04% 120.57% 167.45% 84.64% 70.70% 62.89% 100.00%
P/EPS 64.41 76.54 75.95 48.86 55.59 39.58 76.47 -2.82%
  YoY % -15.85% 0.78% 55.44% -12.11% 40.45% -48.24% -
  Horiz. % 84.23% 100.09% 99.32% 63.89% 72.70% 51.76% 100.00%
EY 1.55 1.31 1.32 2.05 1.80 2.53 1.31 2.84%
  YoY % 18.32% -0.76% -35.61% 13.89% -28.85% 93.13% -
  Horiz. % 118.32% 100.00% 100.76% 156.49% 137.40% 193.13% 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 1.45 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 10.58 9.26 13.70 6.70 5.43 6.10 7.68 5.48%
  YoY % 14.25% -32.41% 104.48% 23.39% -10.98% -20.57% -
  Horiz. % 137.76% 120.57% 178.39% 87.24% 70.70% 79.43% 100.00%
P/EPS 70.45 76.54 80.93 50.34 55.59 50.00 76.47 -1.36%
  YoY % -7.96% -5.42% 60.77% -9.44% 11.18% -34.61% -
  Horiz. % 92.13% 100.09% 105.83% 65.83% 72.70% 65.39% 100.00%
EY 1.42 1.31 1.24 1.99 1.80 2.00 1.31 1.35%
  YoY % 8.40% 5.65% -37.69% 10.56% -10.00% 52.67% -
  Horiz. % 108.40% 100.00% 94.66% 151.91% 137.40% 152.67% 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 1.59 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers