Highlights

[BTECH] YoY TTM 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 -     9.68%    YoY -     365.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 25,374 24,592 22,967 20,601 16,329 16,634 16,969 6.93%
  YoY % 3.18% 7.08% 11.48% 26.16% -1.83% -1.97% -
  Horiz. % 149.53% 144.92% 135.35% 121.40% 96.23% 98.03% 100.00%
PBT 5,217 5,897 4,492 4,911 1,648 2,010 1,488 23.24%
  YoY % -11.53% 31.28% -8.53% 198.00% -18.01% 35.08% -
  Horiz. % 350.60% 396.30% 301.88% 330.04% 110.75% 135.08% 100.00%
Tax -1,057 -1,175 -1,369 -1,133 -848 -682 -743 6.05%
  YoY % 10.04% 14.17% -20.83% -33.61% -24.34% 8.21% -
  Horiz. % 142.26% 158.14% 184.25% 152.49% 114.13% 91.79% 100.00%
NP 4,160 4,722 3,123 3,778 800 1,328 745 33.18%
  YoY % -11.90% 51.20% -17.34% 372.25% -39.76% 78.26% -
  Horiz. % 558.39% 633.83% 419.19% 507.11% 107.38% 178.26% 100.00%
NP to SH 4,086 4,675 2,997 3,670 788 1,397 793 31.41%
  YoY % -12.60% 55.99% -18.34% 365.74% -43.59% 76.17% -
  Horiz. % 515.26% 589.53% 377.93% 462.80% 99.37% 176.17% 100.00%
Tax Rate 20.26 % 19.93 % 30.48 % 23.07 % 51.46 % 33.93 % 49.93 % -13.95%
  YoY % 1.66% -34.61% 32.12% -55.17% 51.67% -32.04% -
  Horiz. % 40.58% 39.92% 61.05% 46.20% 103.06% 67.96% 100.00%
Total Cost 21,214 19,870 19,844 16,823 15,529 15,306 16,224 4.57%
  YoY % 6.76% 0.13% 17.96% 8.33% 1.46% -5.66% -
  Horiz. % 130.76% 122.47% 122.31% 103.69% 95.72% 94.34% 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 3,191 0 0 1,262 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 252.83% 0.00% 0.00% 100.00% - - -
Div Payout % 78.11 % - % - % 34.40 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.06% 0.00% 0.00% 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 16.39 % 19.20 % 13.60 % 18.34 % 4.90 % 7.98 % 4.39 % 24.54%
  YoY % -14.64% 41.18% -25.85% 274.29% -38.60% 81.78% -
  Horiz. % 373.35% 437.36% 309.79% 417.77% 111.62% 181.78% 100.00%
ROE 8.53 % 10.31 % 7.43 % 9.10 % 2.33 % 4.56 % 2.68 % 21.27%
  YoY % -17.26% 38.76% -18.35% 290.56% -48.90% 70.15% -
  Horiz. % 318.28% 384.70% 277.24% 339.55% 86.94% 170.15% 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 10.07 9.76 9.11 8.18 6.28 6.52 6.87 6.58%
  YoY % 3.18% 7.14% 11.37% 30.25% -3.68% -5.09% -
  Horiz. % 146.58% 142.07% 132.61% 119.07% 91.41% 94.91% 100.00%
EPS 1.62 1.86 1.19 1.46 0.30 0.55 0.32 31.02%
  YoY % -12.90% 56.30% -18.49% 386.67% -45.45% 71.88% -
  Horiz. % 506.25% 581.25% 371.88% 456.25% 93.75% 171.88% 100.00%
DPS 1.26 0.00 0.00 0.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 252.00% 0.00% 0.00% 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 10.07 9.76 9.11 8.18 6.48 6.60 6.73 6.94%
  YoY % 3.18% 7.14% 11.37% 26.23% -1.82% -1.93% -
  Horiz. % 149.63% 145.02% 135.36% 121.55% 96.29% 98.07% 100.00%
EPS 1.62 1.86 1.19 1.46 0.31 0.55 0.31 31.72%
  YoY % -12.90% 56.30% -18.49% 370.97% -43.64% 77.42% -
  Horiz. % 522.58% 600.00% 383.87% 470.97% 100.00% 177.42% 100.00%
DPS 1.26 0.00 0.00 0.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 252.00% 0.00% 0.00% 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 2.88 2.36 1.65 1.59 1.91 1.84 1.60 10.29%
  YoY % 22.03% 43.03% 3.77% -16.75% 3.80% 15.00% -
  Horiz. % 180.00% 147.50% 103.12% 99.38% 119.37% 115.00% 100.00%
P/EPS 17.89 12.40 12.61 8.93 39.59 21.93 34.26 -10.26%
  YoY % 44.27% -1.67% 41.21% -77.44% 80.53% -35.99% -
  Horiz. % 52.22% 36.19% 36.81% 26.07% 115.56% 64.01% 100.00%
EY 5.59 8.07 7.93 11.20 2.53 4.56 2.92 11.43%
  YoY % -30.73% 1.77% -29.20% 342.69% -44.52% 56.16% -
  Horiz. % 191.44% 276.37% 271.58% 383.56% 86.64% 156.16% 100.00%
DY 4.34 0.00 0.00 3.85 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.73% 0.00% 0.00% 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 2.28 2.25 1.70 1.71 1.67 1.53 1.75 4.51%
  YoY % 1.33% 32.35% -0.58% 2.40% 9.15% -12.57% -
  Horiz. % 130.29% 128.57% 97.14% 97.71% 95.43% 87.43% 100.00%
P/EPS 14.19 11.86 13.03 9.61 34.64 18.27 37.38 -14.90%
  YoY % 19.65% -8.98% 35.59% -72.26% 89.60% -51.12% -
  Horiz. % 37.96% 31.73% 34.86% 25.71% 92.67% 48.88% 100.00%
EY 7.05 8.43 7.67 10.40 2.89 5.47 2.68 17.48%
  YoY % -16.37% 9.91% -26.25% 259.86% -47.17% 104.10% -
  Horiz. % 263.06% 314.55% 286.19% 388.06% 107.84% 204.10% 100.00%
DY 5.48 0.00 0.00 3.58 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 153.07% 0.00% 0.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers