Highlights

[BTECH] YoY TTM 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 -     -33.31%    YoY -     -20.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 27,060 23,796 24,552 21,761 18,546 15,942 16,979 8.07%
  YoY % 13.72% -3.08% 12.83% 17.34% 16.33% -6.11% -
  Horiz. % 159.37% 140.15% 144.60% 128.16% 109.23% 93.89% 100.00%
PBT 5,996 6,137 4,607 3,803 4,167 1,838 1,806 22.13%
  YoY % -2.30% 33.21% 21.14% -8.74% 126.71% 1.77% -
  Horiz. % 332.00% 339.81% 255.09% 210.58% 230.73% 101.77% 100.00%
Tax -1,296 -957 -1,184 -1,247 -1,067 -826 -707 10.62%
  YoY % -35.42% 19.17% 5.05% -16.87% -29.18% -16.83% -
  Horiz. % 183.31% 135.36% 167.47% 176.38% 150.92% 116.83% 100.00%
NP 4,700 5,180 3,423 2,556 3,100 1,012 1,099 27.39%
  YoY % -9.27% 51.33% 33.92% -17.55% 206.32% -7.92% -
  Horiz. % 427.66% 471.34% 311.46% 232.58% 282.07% 92.08% 100.00%
NP to SH 4,699 5,147 3,350 2,410 3,022 1,057 1,153 26.37%
  YoY % -8.70% 53.64% 39.00% -20.25% 185.90% -8.33% -
  Horiz. % 407.55% 446.40% 290.55% 209.02% 262.10% 91.67% 100.00%
Tax Rate 21.61 % 15.59 % 25.70 % 32.79 % 25.61 % 44.94 % 39.15 % -9.43%
  YoY % 38.61% -39.34% -21.62% 28.04% -43.01% 14.79% -
  Horiz. % 55.20% 39.82% 65.64% 83.75% 65.42% 114.79% 100.00%
Total Cost 22,360 18,616 21,129 19,205 15,446 14,930 15,880 5.87%
  YoY % 20.11% -11.89% 10.02% 24.34% 3.46% -5.98% -
  Horiz. % 140.81% 117.23% 133.05% 120.94% 97.27% 94.02% 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 3,175 1,604 0 0 1,262 0 0 -
  YoY % 97.95% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 251.52% 127.07% 0.00% 0.00% 100.00% - -
Div Payout % 67.57 % 31.17 % - % - % 41.77 % - % - % -
  YoY % 116.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.77% 74.62% 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 17.37 % 21.77 % 13.94 % 11.75 % 16.72 % 6.35 % 6.47 % 17.88%
  YoY % -20.21% 56.17% 18.64% -29.72% 163.31% -1.85% -
  Horiz. % 268.47% 336.48% 215.46% 181.61% 258.42% 98.15% 100.00%
ROE 8.88 % 11.23 % 7.82 % 5.96 % 7.18 % 3.31 % 3.74 % 15.49%
  YoY % -20.93% 43.61% 31.21% -16.99% 116.92% -11.50% -
  Horiz. % 237.43% 300.27% 209.09% 159.36% 191.98% 88.50% 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 10.74 9.35 9.74 8.62 7.05 6.00 6.61 8.42%
  YoY % 14.87% -4.00% 12.99% 22.27% 17.50% -9.23% -
  Horiz. % 162.48% 141.45% 147.35% 130.41% 106.66% 90.77% 100.00%
EPS 1.86 2.02 1.33 0.95 1.15 0.40 0.45 26.67%
  YoY % -7.92% 51.88% 40.00% -17.39% 187.50% -11.11% -
  Horiz. % 413.33% 448.89% 295.56% 211.11% 255.56% 88.89% 100.00%
DPS 1.26 0.63 0.00 0.00 0.48 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 262.50% 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 10.74 9.44 9.74 8.64 7.36 6.33 6.74 8.07%
  YoY % 13.77% -3.08% 12.73% 17.39% 16.27% -6.08% -
  Horiz. % 159.35% 140.06% 144.51% 128.19% 109.20% 93.92% 100.00%
EPS 1.86 2.04 1.33 0.96 1.20 0.42 0.46 26.21%
  YoY % -8.82% 53.38% 38.54% -20.00% 185.71% -8.70% -
  Horiz. % 404.35% 443.48% 289.13% 208.70% 260.87% 91.30% 100.00%
DPS 1.26 0.64 0.00 0.00 0.50 0.00 0.00 -
  YoY % 96.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 252.00% 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 2.28 2.57 1.74 1.39 2.13 1.83 1.66 5.43%
  YoY % -11.28% 47.70% 25.18% -34.74% 16.39% 10.24% -
  Horiz. % 137.35% 154.82% 104.82% 83.73% 128.31% 110.24% 100.00%
P/EPS 13.14 11.87 12.79 12.58 13.05 27.65 24.51 -9.86%
  YoY % 10.70% -7.19% 1.67% -3.60% -52.80% 12.81% -
  Horiz. % 53.61% 48.43% 52.18% 51.33% 53.24% 112.81% 100.00%
EY 7.61 8.42 7.82 7.95 7.66 3.62 4.08 10.94%
  YoY % -9.62% 7.67% -1.64% 3.79% 111.60% -11.27% -
  Horiz. % 186.52% 206.37% 191.67% 194.85% 187.75% 88.73% 100.00%
DY 5.14 2.63 0.00 0.00 3.20 0.00 0.00 -
  YoY % 95.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.62% 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 2.33 3.26 1.74 1.22 1.70 1.75 1.82 4.20%
  YoY % -28.53% 87.36% 42.62% -28.24% -2.86% -3.85% -
  Horiz. % 128.02% 179.12% 95.60% 67.03% 93.41% 96.15% 100.00%
P/EPS 13.41 15.09 12.79 11.01 10.44 26.40 26.74 -10.86%
  YoY % -11.13% 17.98% 16.17% 5.46% -60.45% -1.27% -
  Horiz. % 50.15% 56.43% 47.83% 41.17% 39.04% 98.73% 100.00%
EY 7.46 6.63 7.82 9.09 9.58 3.79 3.74 12.19%
  YoY % 12.52% -15.22% -13.97% -5.11% 152.77% 1.34% -
  Horiz. % 199.47% 177.27% 209.09% 243.05% 256.15% 101.34% 100.00%
DY 5.04 2.07 0.00 0.00 4.00 0.00 0.00 -
  YoY % 143.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.00% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers