Highlights

[BTECH] YoY TTM Result on 2013-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     10.66%    YoY -     -20.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 29,150 25,272 24,792 21,810 19,911 16,004 16,731 9.69%
  YoY % 15.35% 1.94% 13.67% 9.54% 24.41% -4.35% -
  Horiz. % 174.23% 151.05% 148.18% 130.36% 119.01% 95.65% 100.00%
PBT 7,095 6,201 4,877 4,048 4,591 1,715 1,862 24.95%
  YoY % 14.42% 27.15% 20.48% -11.83% 167.70% -7.89% -
  Horiz. % 381.04% 333.03% 261.92% 217.40% 246.56% 92.11% 100.00%
Tax -1,575 -951 -1,266 -1,254 -1,144 -830 -753 13.07%
  YoY % -65.62% 24.88% -0.96% -9.62% -37.83% -10.23% -
  Horiz. % 209.16% 126.29% 168.13% 166.53% 151.93% 110.23% 100.00%
NP 5,520 5,250 3,611 2,794 3,447 885 1,109 30.64%
  YoY % 5.14% 45.39% 29.24% -18.94% 289.49% -20.20% -
  Horiz. % 497.75% 473.40% 325.61% 251.94% 310.82% 79.80% 100.00%
NP to SH 5,504 5,185 3,560 2,667 3,346 909 1,159 29.62%
  YoY % 6.15% 45.65% 33.48% -20.29% 268.10% -21.57% -
  Horiz. % 474.89% 447.37% 307.16% 230.11% 288.70% 78.43% 100.00%
Tax Rate 22.20 % 15.34 % 25.96 % 30.98 % 24.92 % 48.40 % 40.44 % -9.50%
  YoY % 44.72% -40.91% -16.20% 24.32% -48.51% 19.68% -
  Horiz. % 54.90% 37.93% 64.19% 76.61% 61.62% 119.68% 100.00%
Total Cost 23,630 20,022 21,181 19,016 16,464 15,119 15,622 7.13%
  YoY % 18.02% -5.47% 11.39% 15.50% 8.90% -3.22% -
  Horiz. % 151.26% 128.17% 135.58% 121.73% 105.39% 96.78% 100.00%
Net Worth 55,439 47,879 42,840 42,840 40,319 37,599 31,015 10.15%
  YoY % 15.79% 11.76% 0.00% 6.25% 7.23% 21.23% -
  Horiz. % 178.75% 154.38% 138.12% 138.12% 130.00% 121.23% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 % 57.69 % 30.94 % - % - % 37.73 % - % - % -
  YoY % 86.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.90% 82.00% 0.00% 0.00% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 55,439 47,879 42,840 42,840 40,319 37,599 31,015 10.15%
  YoY % 15.79% 11.76% 0.00% 6.25% 7.23% 21.23% -
  Horiz. % 178.75% 154.38% 138.12% 138.12% 130.00% 121.23% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 268,571 258,461 -0.42%
  YoY % 0.00% 0.00% 0.00% 0.00% -6.17% 3.91% -
  Horiz. % 97.50% 97.50% 97.50% 97.50% 97.50% 103.91% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.94 % 20.77 % 14.57 % 12.81 % 17.31 % 5.53 % 6.63 % 19.10%
  YoY % -8.81% 42.55% 13.74% -26.00% 213.02% -16.59% -
  Horiz. % 285.67% 313.27% 219.76% 193.21% 261.09% 83.41% 100.00%
ROE 9.93 % 10.83 % 8.31 % 6.23 % 8.30 % 2.42 % 3.74 % 17.66%
  YoY % -8.31% 30.32% 33.39% -24.94% 242.98% -35.29% -
  Horiz. % 265.51% 289.57% 222.19% 166.58% 221.93% 64.71% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.57 10.03 9.84 8.65 7.90 5.96 6.47 10.16%
  YoY % 15.35% 1.93% 13.76% 9.49% 32.55% -7.88% -
  Horiz. % 178.83% 155.02% 152.09% 133.69% 122.10% 92.12% 100.00%
EPS 2.18 2.06 1.41 1.06 1.33 0.34 0.45 30.05%
  YoY % 5.83% 46.10% 33.02% -20.30% 291.18% -24.44% -
  Horiz. % 484.44% 457.78% 313.33% 235.56% 295.56% 75.56% 100.00%
DPS 1.26 0.63 0.00 0.00 0.50 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 252.00% 126.00% 0.00% 0.00% 100.00% - -
NAPS 0.2200 0.1900 0.1700 0.1700 0.1600 0.1400 0.1200 10.62%
  YoY % 15.79% 11.76% 0.00% 6.25% 14.29% 16.67% -
  Horiz. % 183.33% 158.33% 141.67% 141.67% 133.33% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.57 10.03 9.84 8.65 7.90 6.35 6.64 9.69%
  YoY % 15.35% 1.93% 13.76% 9.49% 24.41% -4.37% -
  Horiz. % 174.25% 151.05% 148.19% 130.27% 118.98% 95.63% 100.00%
EPS 2.18 2.06 1.41 1.06 1.33 0.36 0.46 29.57%
  YoY % 5.83% 46.10% 33.02% -20.30% 269.44% -21.74% -
  Horiz. % 473.91% 447.83% 306.52% 230.43% 289.13% 78.26% 100.00%
DPS 1.26 0.63 0.00 0.00 0.50 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 252.00% 126.00% 0.00% 0.00% 100.00% - -
NAPS 0.2200 0.1900 0.1700 0.1700 0.1600 0.1492 0.1231 10.15%
  YoY % 15.79% 11.76% 0.00% 6.25% 7.24% 21.20% -
  Horiz. % 178.72% 154.35% 138.10% 138.10% 129.98% 121.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.2350 0.2800 0.1800 0.1400 0.1400 0.1050 0.1000 -
P/RPS 2.03 2.79 1.83 1.62 1.77 1.76 1.54 4.71%
  YoY % -27.24% 52.46% 12.96% -8.47% 0.57% 14.29% -
  Horiz. % 131.82% 181.17% 118.83% 105.19% 114.94% 114.29% 100.00%
P/EPS 10.76 13.61 12.74 13.23 10.54 31.02 22.30 -11.43%
  YoY % -20.94% 6.83% -3.70% 25.52% -66.02% 39.10% -
  Horiz. % 48.25% 61.03% 57.13% 59.33% 47.26% 139.10% 100.00%
EY 9.29 7.35 7.85 7.56 9.48 3.22 4.48 12.91%
  YoY % 26.39% -6.37% 3.84% -20.25% 194.41% -28.12% -
  Horiz. % 207.37% 164.06% 175.22% 168.75% 211.61% 71.88% 100.00%
DY 5.36 2.25 0.00 0.00 3.58 0.00 0.00 -
  YoY % 138.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.72% 62.85% 0.00% 0.00% 100.00% - -
P/NAPS 1.07 1.47 1.06 0.82 0.88 0.75 0.83 4.32%
  YoY % -27.21% 38.68% 29.27% -6.82% 17.33% -9.64% -
  Horiz. % 128.92% 177.11% 127.71% 98.80% 106.02% 90.36% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 23/05/14 28/05/13 18/05/12 13/05/11 11/05/10 -
Price 0.2550 0.3100 0.2300 0.1500 0.1500 0.1600 0.1300 -
P/RPS 2.20 3.09 2.34 1.73 1.90 2.69 2.01 1.52%
  YoY % -28.80% 32.05% 35.26% -8.95% -29.37% 33.83% -
  Horiz. % 109.45% 153.73% 116.42% 86.07% 94.53% 133.83% 100.00%
P/EPS 11.68 15.07 16.28 14.17 11.30 47.27 28.99 -14.05%
  YoY % -22.50% -7.43% 14.89% 25.40% -76.09% 63.06% -
  Horiz. % 40.29% 51.98% 56.16% 48.88% 38.98% 163.06% 100.00%
EY 8.57 6.64 6.14 7.06 8.85 2.12 3.45 16.36%
  YoY % 29.07% 8.14% -13.03% -20.23% 317.45% -38.55% -
  Horiz. % 248.41% 192.46% 177.97% 204.64% 256.52% 61.45% 100.00%
DY 4.94 2.03 0.00 0.00 3.34 0.00 0.00 -
  YoY % 143.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 147.90% 60.78% 0.00% 0.00% 100.00% - -
P/NAPS 1.16 1.63 1.35 0.88 0.94 1.14 1.08 1.20%
  YoY % -28.83% 20.74% 53.41% -6.38% -17.54% 5.56% -
  Horiz. % 107.41% 150.93% 125.00% 81.48% 87.04% 105.56% 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