Highlights

[BTECH] YoY TTM 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 -     10.24%    YoY -     -8.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 31,029 26,476 24,175 23,793 21,254 17,041 16,451 11.14%
  YoY % 17.20% 9.52% 1.61% 11.95% 24.72% 3.59% -
  Horiz. % 188.61% 160.94% 146.95% 144.63% 129.20% 103.59% 100.00%
PBT 7,978 5,062 5,959 4,820 4,887 2,025 2,057 25.32%
  YoY % 57.61% -15.05% 23.63% -1.37% 141.33% -1.56% -
  Horiz. % 387.85% 246.09% 289.69% 234.32% 237.58% 98.44% 100.00%
Tax -1,749 -1,064 -1,126 -1,392 -1,129 -1,020 -559 20.92%
  YoY % -64.38% 5.51% 19.11% -23.29% -10.69% -82.47% -
  Horiz. % 312.88% 190.34% 201.43% 249.02% 201.97% 182.47% 100.00%
NP 6,229 3,998 4,833 3,428 3,758 1,005 1,498 26.78%
  YoY % 55.80% -17.28% 40.99% -8.78% 273.93% -32.91% -
  Horiz. % 415.82% 266.89% 322.63% 228.84% 250.87% 67.09% 100.00%
NP to SH 6,231 3,930 4,836 3,304 3,614 966 1,577 25.71%
  YoY % 58.55% -18.73% 46.37% -8.58% 274.12% -38.74% -
  Horiz. % 395.12% 249.21% 306.66% 209.51% 229.17% 61.26% 100.00%
Tax Rate 21.92 % 21.02 % 18.90 % 28.88 % 23.10 % 50.37 % 27.18 % -3.52%
  YoY % 4.28% 11.22% -34.56% 25.02% -54.14% 85.32% -
  Horiz. % 80.65% 77.34% 69.54% 106.25% 84.99% 185.32% 100.00%
Total Cost 24,800 22,478 19,342 20,365 17,496 16,036 14,953 8.79%
  YoY % 10.33% 16.21% -5.02% 16.40% 9.10% 7.24% -
  Horiz. % 165.85% 150.32% 129.35% 136.19% 117.01% 107.24% 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 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 % 55.00 % 81.21 % - % - % 34.93 % - % - % -
  YoY % -32.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.46% 232.49% 0.00% 0.00% 100.00% - -
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 20.07 % 15.10 % 19.99 % 14.41 % 17.68 % 5.90 % 9.11 % 14.06%
  YoY % 32.91% -24.46% 38.72% -18.50% 199.66% -35.24% -
  Horiz. % 220.31% 165.75% 219.43% 158.18% 194.07% 64.76% 100.00%
ROE 11.24 % 8.66 % 10.66 % 7.71 % 8.96 % 2.76 % 4.89 % 14.87%
  YoY % 29.79% -18.76% 38.26% -13.95% 224.64% -43.56% -
  Horiz. % 229.86% 177.10% 218.00% 157.67% 183.23% 56.44% 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 12.31 10.51 9.59 9.44 8.43 6.82 6.63 10.85%
  YoY % 17.13% 9.59% 1.59% 11.98% 23.61% 2.87% -
  Horiz. % 185.67% 158.52% 144.65% 142.38% 127.15% 102.87% 100.00%
EPS 2.47 1.56 1.92 1.31 1.43 0.39 0.64 25.22%
  YoY % 58.33% -18.75% 46.56% -8.39% 266.67% -39.06% -
  Horiz. % 385.94% 243.75% 300.00% 204.69% 223.44% 60.94% 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 0.1800 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 - 252,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.31 10.51 9.59 9.44 8.43 6.76 6.53 11.13%
  YoY % 17.13% 9.59% 1.59% 11.98% 24.70% 3.52% -
  Horiz. % 188.51% 160.95% 146.86% 144.56% 129.10% 103.52% 100.00%
EPS 2.47 1.56 1.92 1.31 1.43 0.38 0.63 25.55%
  YoY % 58.33% -18.75% 46.56% -8.39% 276.32% -39.68% -
  Horiz. % 392.06% 247.62% 304.76% 207.94% 226.98% 60.32% 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 0.1800 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 2.60 2.47 3.18 1.75 1.42 1.39 1.96 4.82%
  YoY % 5.26% -22.33% 81.71% 23.24% 2.16% -29.08% -
  Horiz. % 132.65% 126.02% 162.24% 89.29% 72.45% 70.92% 100.00%
P/EPS 12.94 16.67 15.89 12.58 8.37 24.59 20.46 -7.35%
  YoY % -22.38% 4.91% 26.31% 50.30% -65.96% 20.19% -
  Horiz. % 63.25% 81.48% 77.66% 61.49% 40.91% 120.19% 100.00%
EY 7.73 6.00 6.29 7.95 11.95 4.07 4.89 7.92%
  YoY % 28.83% -4.61% -20.88% -33.47% 193.61% -16.77% -
  Horiz. % 158.08% 122.70% 128.63% 162.58% 244.38% 83.23% 100.00%
DY 4.25 4.85 0.00 0.00 4.17 0.00 0.00 -
  YoY % -12.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.92% 116.31% 0.00% 0.00% 100.00% - -
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 2.84 2.47 3.39 1.80 1.42 1.76 1.96 6.37%
  YoY % 14.98% -27.14% 88.33% 26.76% -19.32% -10.20% -
  Horiz. % 144.90% 126.02% 172.96% 91.84% 72.45% 89.80% 100.00%
P/EPS 14.16 16.67 16.94 12.97 8.37 31.06 20.46 -5.94%
  YoY % -15.06% -1.59% 30.61% 54.96% -73.05% 51.81% -
  Horiz. % 69.21% 81.48% 82.80% 63.39% 40.91% 151.81% 100.00%
EY 7.06 6.00 5.90 7.71 11.95 3.22 4.89 6.31%
  YoY % 17.67% 1.69% -23.48% -35.48% 271.12% -34.15% -
  Horiz. % 144.38% 122.70% 120.65% 157.67% 244.38% 65.85% 100.00%
DY 3.89 4.85 0.00 0.00 4.17 0.00 0.00 -
  YoY % -19.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.29% 116.31% 0.00% 0.00% 100.00% - -
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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers