Highlights

[BTECH] YoY TTM Result on 2012-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     10.72%    YoY -     268.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 25,272 24,792 21,810 19,911 16,004 16,731 17,654 6.16%
  YoY % 1.94% 13.67% 9.54% 24.41% -4.35% -5.23% -
  Horiz. % 143.15% 140.43% 123.54% 112.78% 90.65% 94.77% 100.00%
PBT 6,201 4,877 4,048 4,591 1,715 1,862 1,700 24.06%
  YoY % 27.15% 20.48% -11.83% 167.70% -7.89% 9.53% -
  Horiz. % 364.76% 286.88% 238.12% 270.06% 100.88% 109.53% 100.00%
Tax -951 -1,266 -1,254 -1,144 -830 -753 -641 6.79%
  YoY % 24.88% -0.96% -9.62% -37.83% -10.23% -17.47% -
  Horiz. % 148.36% 197.50% 195.63% 178.47% 129.49% 117.47% 100.00%
NP 5,250 3,611 2,794 3,447 885 1,109 1,059 30.56%
  YoY % 45.39% 29.24% -18.94% 289.49% -20.20% 4.72% -
  Horiz. % 495.75% 340.98% 263.83% 325.50% 83.57% 104.72% 100.00%
NP to SH 5,185 3,560 2,667 3,346 909 1,159 1,096 29.55%
  YoY % 45.65% 33.48% -20.29% 268.10% -21.57% 5.75% -
  Horiz. % 473.08% 324.82% 243.34% 305.29% 82.94% 105.75% 100.00%
Tax Rate 15.34 % 25.96 % 30.98 % 24.92 % 48.40 % 40.44 % 37.71 % -13.92%
  YoY % -40.91% -16.20% 24.32% -48.51% 19.68% 7.24% -
  Horiz. % 40.68% 68.84% 82.15% 66.08% 128.35% 107.24% 100.00%
Total Cost 20,022 21,181 19,016 16,464 15,119 15,622 16,595 3.18%
  YoY % -5.47% 11.39% 15.50% 8.90% -3.22% -5.86% -
  Horiz. % 120.65% 127.63% 114.59% 99.21% 91.11% 94.14% 100.00%
Net Worth 47,879 42,840 42,840 40,319 37,599 31,015 30,461 7.82%
  YoY % 11.76% 0.00% 6.25% 7.23% 21.23% 1.82% -
  Horiz. % 157.18% 140.64% 140.64% 132.36% 123.43% 101.82% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,604 0 0 1,262 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.07% 0.00% 0.00% 100.00% - - -
Div Payout % 30.94 % - % - % 37.73 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 47,879 42,840 42,840 40,319 37,599 31,015 30,461 7.82%
  YoY % 11.76% 0.00% 6.25% 7.23% 21.23% 1.82% -
  Horiz. % 157.18% 140.64% 140.64% 132.36% 123.43% 101.82% 100.00%
NOSH 252,000 252,000 252,000 252,000 268,571 258,461 253,846 -0.12%
  YoY % 0.00% 0.00% 0.00% -6.17% 3.91% 1.82% -
  Horiz. % 99.27% 99.27% 99.27% 99.27% 105.80% 101.82% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 20.77 % 14.57 % 12.81 % 17.31 % 5.53 % 6.63 % 6.00 % 22.98%
  YoY % 42.55% 13.74% -26.00% 213.02% -16.59% 10.50% -
  Horiz. % 346.17% 242.83% 213.50% 288.50% 92.17% 110.50% 100.00%
ROE 10.83 % 8.31 % 6.23 % 8.30 % 2.42 % 3.74 % 3.60 % 20.14%
  YoY % 30.32% 33.39% -24.94% 242.98% -35.29% 3.89% -
  Horiz. % 300.83% 230.83% 173.06% 230.56% 67.22% 103.89% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.03 9.84 8.65 7.90 5.96 6.47 6.95 6.30%
  YoY % 1.93% 13.76% 9.49% 32.55% -7.88% -6.91% -
  Horiz. % 144.32% 141.58% 124.46% 113.67% 85.76% 93.09% 100.00%
EPS 2.06 1.41 1.06 1.33 0.34 0.45 0.43 29.82%
  YoY % 46.10% 33.02% -20.30% 291.18% -24.44% 4.65% -
  Horiz. % 479.07% 327.91% 246.51% 309.30% 79.07% 104.65% 100.00%
DPS 0.63 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. % 126.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1900 0.1700 0.1700 0.1600 0.1400 0.1200 0.1200 7.96%
  YoY % 11.76% 0.00% 6.25% 14.29% 16.67% 0.00% -
  Horiz. % 158.33% 141.67% 141.67% 133.33% 116.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.03 9.84 8.65 7.90 6.35 6.64 7.01 6.15%
  YoY % 1.93% 13.76% 9.49% 24.41% -4.37% -5.28% -
  Horiz. % 143.08% 140.37% 123.40% 112.70% 90.58% 94.72% 100.00%
EPS 2.06 1.41 1.06 1.33 0.36 0.46 0.43 29.82%
  YoY % 46.10% 33.02% -20.30% 269.44% -21.74% 6.98% -
  Horiz. % 479.07% 327.91% 246.51% 309.30% 83.72% 106.98% 100.00%
DPS 0.63 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. % 126.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1900 0.1700 0.1700 0.1600 0.1492 0.1231 0.1209 7.82%
  YoY % 11.76% 0.00% 6.25% 7.24% 21.20% 1.82% -
  Horiz. % 157.15% 140.61% 140.61% 132.34% 123.41% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2800 0.1800 0.1400 0.1400 0.1050 0.1000 0.1000 -
P/RPS 2.79 1.83 1.62 1.77 1.76 1.54 1.44 11.65%
  YoY % 52.46% 12.96% -8.47% 0.57% 14.29% 6.94% -
  Horiz. % 193.75% 127.08% 112.50% 122.92% 122.22% 106.94% 100.00%
P/EPS 13.61 12.74 13.23 10.54 31.02 22.30 23.16 -8.48%
  YoY % 6.83% -3.70% 25.52% -66.02% 39.10% -3.71% -
  Horiz. % 58.77% 55.01% 57.12% 45.51% 133.94% 96.29% 100.00%
EY 7.35 7.85 7.56 9.48 3.22 4.48 4.32 9.26%
  YoY % -6.37% 3.84% -20.25% 194.41% -28.12% 3.70% -
  Horiz. % 170.14% 181.71% 175.00% 219.44% 74.54% 103.70% 100.00%
DY 2.25 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. % 62.85% 0.00% 0.00% 100.00% - - -
P/NAPS 1.47 1.06 0.82 0.88 0.75 0.83 0.83 9.99%
  YoY % 38.68% 29.27% -6.82% 17.33% -9.64% 0.00% -
  Horiz. % 177.11% 127.71% 98.80% 106.02% 90.36% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 23/05/14 28/05/13 18/05/12 13/05/11 11/05/10 14/05/09 -
Price 0.3100 0.2300 0.1500 0.1500 0.1600 0.1300 0.1300 -
P/RPS 3.09 2.34 1.73 1.90 2.69 2.01 1.87 8.73%
  YoY % 32.05% 35.26% -8.95% -29.37% 33.83% 7.49% -
  Horiz. % 165.24% 125.13% 92.51% 101.60% 143.85% 107.49% 100.00%
P/EPS 15.07 16.28 14.17 11.30 47.27 28.99 30.11 -10.89%
  YoY % -7.43% 14.89% 25.40% -76.09% 63.06% -3.72% -
  Horiz. % 50.05% 54.07% 47.06% 37.53% 156.99% 96.28% 100.00%
EY 6.64 6.14 7.06 8.85 2.12 3.45 3.32 12.24%
  YoY % 8.14% -13.03% -20.23% 317.45% -38.55% 3.92% -
  Horiz. % 200.00% 184.94% 212.65% 266.57% 63.86% 103.92% 100.00%
DY 2.03 0.00 0.00 3.34 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.78% 0.00% 0.00% 100.00% - - -
P/NAPS 1.63 1.35 0.88 0.94 1.14 1.08 1.08 7.10%
  YoY % 20.74% 53.41% -6.38% -17.54% 5.56% 0.00% -
  Horiz. % 150.93% 125.00% 81.48% 87.04% 105.56% 100.00% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers