Highlights

[BTECH] YoY 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 -     22.43%    YoY -     -64.39%
Quarter Report


View:


Show?  YoY % Horiz. %

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 6,827 6,243 6,622 5,863 5,356 3,851 4,360 7.76%
  YoY % 9.35% -5.72% 12.95% 9.47% 39.08% -11.67% -
  Horiz. % 156.58% 143.19% 151.88% 134.47% 122.84% 88.33% 100.00%
PBT 2,041 1,107 929 1,142 2,226 84 303 37.41%
  YoY % 84.37% 19.16% -18.65% -48.70% 2,550.00% -72.28% -
  Horiz. % 673.60% 365.35% 306.60% 376.90% 734.65% 27.72% 100.00%
Tax -306 -74 -243 -451 -333 -286 -19 58.88%
  YoY % -313.51% 69.55% 46.12% -35.44% -16.43% -1,405.26% -
  Horiz. % 1,610.53% 389.47% 1,278.95% 2,373.68% 1,752.63% 1,505.26% 100.00%
NP 1,735 1,033 686 691 1,893 -202 284 35.19%
  YoY % 67.96% 50.58% -0.72% -63.50% 1,037.13% -171.13% -
  Horiz. % 610.92% 363.73% 241.55% 243.31% 666.55% -71.13% 100.00%
NP to SH 1,792 1,023 712 666 1,870 -186 334 32.29%
  YoY % 75.17% 43.68% 6.91% -64.39% 1,105.38% -155.69% -
  Horiz. % 536.53% 306.29% 213.17% 199.40% 559.88% -55.69% 100.00%
Tax Rate 14.99 % 6.68 % 26.16 % 39.49 % 14.96 % 340.48 % 6.27 % 15.63%
  YoY % 124.40% -74.46% -33.76% 163.97% -95.61% 5,330.30% -
  Horiz. % 239.07% 106.54% 417.22% 629.82% 238.60% 5,430.30% 100.00%
Total Cost 5,092 5,210 5,936 5,172 3,463 4,053 4,076 3.78%
  YoY % -2.26% -12.23% 14.77% 49.35% -14.56% -0.56% -
  Horiz. % 124.93% 127.82% 145.63% 126.89% 84.96% 99.44% 100.00%
Net Worth 52,919 45,830 42,840 40,414 42,079 31,885 30,830 9.42%
  YoY % 15.47% 6.98% 6.00% -3.96% 31.97% 3.42% -
  Horiz. % 171.65% 148.65% 138.95% 131.09% 136.49% 103.42% 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 1,587 1,604 - - 1,262 - - -
  YoY % -1.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.76% 127.07% 0.00% 0.00% 100.00% - -
Div Payout % 88.59 % 156.80 % - % - % 67.51 % - % - % -
  YoY % -43.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.22% 232.26% 0.00% 0.00% 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 45,830 42,840 40,414 42,079 31,885 30,830 9.42%
  YoY % 15.47% 6.98% 6.00% -3.96% 31.97% 3.42% -
  Horiz. % 171.65% 148.65% 138.95% 131.09% 136.49% 103.42% 100.00%
NOSH 252,000 254,615 252,000 252,592 262,999 265,714 256,923 -0.32%
  YoY % -1.03% 1.04% -0.23% -3.96% -1.02% 3.42% -
  Horiz. % 98.08% 99.10% 98.08% 98.31% 102.37% 103.42% 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 25.41 % 16.55 % 10.36 % 11.79 % 35.34 % -5.25 % 6.51 % 25.47%
  YoY % 53.53% 59.75% -12.13% -66.64% 773.14% -180.65% -
  Horiz. % 390.32% 254.22% 159.14% 181.11% 542.86% -80.65% 100.00%
ROE 3.39 % 2.23 % 1.66 % 1.65 % 4.44 % -0.58 % 1.08 % 20.99%
  YoY % 52.02% 34.34% 0.61% -62.84% 865.52% -153.70% -
  Horiz. % 313.89% 206.48% 153.70% 152.78% 411.11% -53.70% 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 2.71 2.45 2.63 2.32 2.04 1.45 1.70 8.08%
  YoY % 10.61% -6.84% 13.36% 13.73% 40.69% -14.71% -
  Horiz. % 159.41% 144.12% 154.71% 136.47% 120.00% 85.29% 100.00%
EPS 0.71 0.41 0.28 0.26 0.74 -0.07 0.13 32.69%
  YoY % 73.17% 46.43% 7.69% -64.86% 1,157.14% -153.85% -
  Horiz. % 546.15% 315.38% 215.38% 200.00% 569.23% -53.85% 100.00%
DPS 0.63 0.63 0.00 0.00 0.48 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.25% 131.25% 0.00% 0.00% 100.00% - -
NAPS 0.2100 0.1800 0.1700 0.1600 0.1600 0.1200 0.1200 9.77%
  YoY % 16.67% 5.88% 6.25% 0.00% 33.33% 0.00% -
  Horiz. % 175.00% 150.00% 141.67% 133.33% 133.33% 100.00% 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 2.71 2.48 2.63 2.33 2.13 1.53 1.73 7.76%
  YoY % 9.27% -5.70% 12.88% 9.39% 39.22% -11.56% -
  Horiz. % 156.65% 143.35% 152.02% 134.68% 123.12% 88.44% 100.00%
EPS 0.71 0.41 0.28 0.26 0.74 -0.07 0.13 32.69%
  YoY % 73.17% 46.43% 7.69% -64.86% 1,157.14% -153.85% -
  Horiz. % 546.15% 315.38% 215.38% 200.00% 569.23% -53.85% 100.00%
DPS 0.63 0.64 0.00 0.00 0.50 0.00 0.00 -
  YoY % -1.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.00% 128.00% 0.00% 0.00% 100.00% - -
NAPS 0.2100 0.1819 0.1700 0.1604 0.1670 0.1265 0.1223 9.42%
  YoY % 15.45% 7.00% 5.99% -3.95% 32.02% 3.43% -
  Horiz. % 171.71% 148.73% 139.00% 131.15% 136.55% 103.43% 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 9.04 9.79 6.47 5.17 7.37 7.59 6.48 5.70%
  YoY % -7.66% 51.31% 25.15% -29.85% -2.90% 17.13% -
  Horiz. % 139.51% 151.08% 99.85% 79.78% 113.73% 117.13% 100.00%
P/EPS 34.45 59.73 60.17 45.51 21.10 -157.14 84.62 -13.90%
  YoY % -42.32% -0.73% 32.21% 115.69% 113.43% -285.70% -
  Horiz. % 40.71% 70.59% 71.11% 53.78% 24.94% -185.70% 100.00%
EY 2.90 1.67 1.66 2.20 4.74 -0.64 1.18 16.16%
  YoY % 73.65% 0.60% -24.55% -53.59% 840.62% -154.24% -
  Horiz. % 245.76% 141.53% 140.68% 186.44% 401.69% -54.24% 100.00%
DY 2.57 2.63 0.00 0.00 3.20 0.00 0.00 -
  YoY % -2.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.31% 82.19% 0.00% 0.00% 100.00% - -
P/NAPS 1.17 1.33 1.00 0.75 0.94 0.92 0.92 4.09%
  YoY % -12.03% 33.00% 33.33% -20.21% 2.17% 0.00% -
  Horiz. % 127.17% 144.57% 108.70% 81.52% 102.17% 100.00% 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 9.23 12.44 6.47 4.52 5.89 7.24 7.07 4.54%
  YoY % -25.80% 92.27% 43.14% -23.26% -18.65% 2.40% -
  Horiz. % 130.55% 175.95% 91.51% 63.93% 83.31% 102.40% 100.00%
P/EPS 35.16 75.91 60.17 39.82 16.88 -150.00 92.31 -14.85%
  YoY % -53.68% 26.16% 51.10% 135.90% 111.25% -262.50% -
  Horiz. % 38.09% 82.23% 65.18% 43.14% 18.29% -162.50% 100.00%
EY 2.84 1.32 1.66 2.51 5.93 -0.67 1.08 17.48%
  YoY % 115.15% -20.48% -33.86% -57.67% 985.07% -162.04% -
  Horiz. % 262.96% 122.22% 153.70% 232.41% 549.07% -62.04% 100.00%
DY 2.52 2.07 0.00 0.00 4.00 0.00 0.00 -
  YoY % 21.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.00% 51.75% 0.00% 0.00% 100.00% - -
P/NAPS 1.19 1.69 1.00 0.66 0.75 0.88 1.00 2.94%
  YoY % -29.59% 69.00% 51.52% -12.00% -14.77% -12.00% -
  Horiz. % 119.00% 169.00% 100.00% 66.00% 75.00% 88.00% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers