Highlights

[BTECH] YoY TTM 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 -     12.37%    YoY -     -18.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 29,775 25,374 24,592 22,967 20,601 16,329 16,634 10.18%
  YoY % 17.34% 3.18% 7.08% 11.48% 26.16% -1.83% -
  Horiz. % 179.00% 152.54% 147.84% 138.07% 123.85% 98.17% 100.00%
PBT 7,485 5,217 5,897 4,492 4,911 1,648 2,010 24.47%
  YoY % 43.47% -11.53% 31.28% -8.53% 198.00% -18.01% -
  Horiz. % 372.39% 259.55% 293.38% 223.48% 244.33% 81.99% 100.00%
Tax -1,654 -1,057 -1,175 -1,369 -1,133 -848 -682 15.90%
  YoY % -56.48% 10.04% 14.17% -20.83% -33.61% -24.34% -
  Horiz. % 242.52% 154.99% 172.29% 200.73% 166.13% 124.34% 100.00%
NP 5,831 4,160 4,722 3,123 3,778 800 1,328 27.94%
  YoY % 40.17% -11.90% 51.20% -17.34% 372.25% -39.76% -
  Horiz. % 439.08% 313.25% 355.57% 235.17% 284.49% 60.24% 100.00%
NP to SH 5,835 4,086 4,675 2,997 3,670 788 1,397 26.88%
  YoY % 42.80% -12.60% 55.99% -18.34% 365.74% -43.59% -
  Horiz. % 417.68% 292.48% 334.65% 214.53% 262.71% 56.41% 100.00%
Tax Rate 22.10 % 20.26 % 19.93 % 30.48 % 23.07 % 51.46 % 33.93 % -6.89%
  YoY % 9.08% 1.66% -34.61% 32.12% -55.17% 51.67% -
  Horiz. % 65.13% 59.71% 58.74% 89.83% 67.99% 151.67% 100.00%
Total Cost 23,944 21,214 19,870 19,844 16,823 15,529 15,306 7.74%
  YoY % 12.87% 6.76% 0.13% 17.96% 8.33% 1.46% -
  Horiz. % 156.44% 138.60% 129.82% 129.65% 109.91% 101.46% 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 3,427 3,191 0 0 1,262 0 0 -
  YoY % 7.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 271.48% 252.83% 0.00% 0.00% 100.00% - -
Div Payout % 58.74 % 78.11 % - % - % 34.40 % - % - % -
  YoY % -24.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.76% 227.06% 0.00% 0.00% 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 19.58 % 16.39 % 19.20 % 13.60 % 18.34 % 4.90 % 7.98 % 16.12%
  YoY % 19.46% -14.64% 41.18% -25.85% 274.29% -38.60% -
  Horiz. % 245.36% 205.39% 240.60% 170.43% 229.82% 61.40% 100.00%
ROE 10.52 % 8.53 % 10.31 % 7.43 % 9.10 % 2.33 % 4.56 % 14.94%
  YoY % 23.33% -17.26% 38.76% -18.35% 290.56% -48.90% -
  Horiz. % 230.70% 187.06% 226.10% 162.94% 199.56% 51.10% 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 11.82 10.07 9.76 9.11 8.18 6.28 6.52 10.41%
  YoY % 17.38% 3.18% 7.14% 11.37% 30.25% -3.68% -
  Horiz. % 181.29% 154.45% 149.69% 139.72% 125.46% 96.32% 100.00%
EPS 2.32 1.62 1.86 1.19 1.46 0.30 0.55 27.08%
  YoY % 43.21% -12.90% 56.30% -18.49% 386.67% -45.45% -
  Horiz. % 421.82% 294.55% 338.18% 216.36% 265.45% 54.55% 100.00%
DPS 1.36 1.26 0.00 0.00 0.50 0.00 0.00 -
  YoY % 7.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 272.00% 252.00% 0.00% 0.00% 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 - 251,777
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.82 10.07 9.76 9.11 8.18 6.48 6.60 10.19%
  YoY % 17.38% 3.18% 7.14% 11.37% 26.23% -1.82% -
  Horiz. % 179.09% 152.58% 147.88% 138.03% 123.94% 98.18% 100.00%
EPS 2.32 1.62 1.86 1.19 1.46 0.31 0.55 27.08%
  YoY % 43.21% -12.90% 56.30% -18.49% 370.97% -43.64% -
  Horiz. % 421.82% 294.55% 338.18% 216.36% 265.45% 56.36% 100.00%
DPS 1.36 1.26 0.00 0.00 0.50 0.00 0.00 -
  YoY % 7.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 272.00% 252.00% 0.00% 0.00% 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 3.17 2.88 2.36 1.65 1.59 1.91 1.84 9.48%
  YoY % 10.07% 22.03% 43.03% 3.77% -16.75% 3.80% -
  Horiz. % 172.28% 156.52% 128.26% 89.67% 86.41% 103.80% 100.00%
P/EPS 16.20 17.89 12.40 12.61 8.93 39.59 21.93 -4.92%
  YoY % -9.45% 44.27% -1.67% 41.21% -77.44% 80.53% -
  Horiz. % 73.87% 81.58% 56.54% 57.50% 40.72% 180.53% 100.00%
EY 6.17 5.59 8.07 7.93 11.20 2.53 4.56 5.16%
  YoY % 10.38% -30.73% 1.77% -29.20% 342.69% -44.52% -
  Horiz. % 135.31% 122.59% 176.97% 173.90% 245.61% 55.48% 100.00%
DY 3.63 4.34 0.00 0.00 3.85 0.00 0.00 -
  YoY % -16.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.29% 112.73% 0.00% 0.00% 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 3.00 2.28 2.25 1.70 1.71 1.67 1.53 11.86%
  YoY % 31.58% 1.33% 32.35% -0.58% 2.40% 9.15% -
  Horiz. % 196.08% 149.02% 147.06% 111.11% 111.76% 109.15% 100.00%
P/EPS 15.33 14.19 11.86 13.03 9.61 34.64 18.27 -2.88%
  YoY % 8.03% 19.65% -8.98% 35.59% -72.26% 89.60% -
  Horiz. % 83.91% 77.67% 64.92% 71.32% 52.60% 189.60% 100.00%
EY 6.52 7.05 8.43 7.67 10.40 2.89 5.47 2.97%
  YoY % -7.52% -16.37% 9.91% -26.25% 259.86% -47.17% -
  Horiz. % 119.20% 128.88% 154.11% 140.22% 190.13% 52.83% 100.00%
DY 3.83 5.48 0.00 0.00 3.58 0.00 0.00 -
  YoY % -30.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.98% 153.07% 0.00% 0.00% 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.
 


 

246  279  548  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-H6Q 0.295+0.03 
 HSI-C5J 0.25+0.005 
 ARMADA 0.215+0.005 
 LAMBO 0.065+0.005 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 HSI-H8G 0.905-0.255 
 BJLAND 0.195+0.005 
 SAPNRG 0.310.00 
Partners & Brokers