[BTECH] YoY Annualized Quarter Result on 30-Jun-2013 [#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- 16.19%
YoY- 48.92%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 31,738 26,308 23,152 23,072 20,660 16,550 15,776 12.34%
PBT 8,604 5,626 7,466 4,886 3,508 2,020 2,400 23.68%
Tax -2,126 -1,410 -1,210 -1,228 -984 -852 -808 17.47%
NP 6,478 4,216 6,256 3,658 2,524 1,168 1,592 26.32%
-
NP to SH 6,374 4,102 6,224 3,574 2,400 1,104 1,642 25.33%
-
Tax Rate 24.71% 25.06% 16.21% 25.13% 28.05% 42.18% 33.67% -
Total Cost 25,260 22,092 16,896 19,414 18,136 15,382 14,184 10.08%
-
Net Worth 55,439 47,879 45,360 40,319 40,319 32,618 30,787 10.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,679 3,175 - - - - - -
Div Payout % 57.72% 77.41% - - - - - -
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 32,618 30,787 10.28%
NOSH 252,000 252,000 252,000 252,000 252,000 250,909 256,562 -0.29%
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 20.41% 16.03% 27.02% 15.85% 12.22% 7.06% 10.09% -
ROE 11.50% 8.57% 13.72% 8.86% 5.95% 3.38% 5.33% -
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 12.59 10.44 9.19 9.16 8.20 6.60 6.15 12.67%
EPS 2.52 1.62 2.46 1.42 0.96 0.44 0.64 25.63%
DPS 1.46 1.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.18 0.16 0.16 0.13 0.12 10.61%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.61 10.45 9.20 9.17 8.21 6.58 6.27 12.33%
EPS 2.53 1.63 2.47 1.42 0.95 0.44 0.65 25.39%
DPS 1.46 1.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.1902 0.1802 0.1602 0.1602 0.1296 0.1223 10.29%
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 0.375 0.29 0.23 0.15 0.13 0.12 0.12 -
P/RPS 2.98 2.78 2.50 1.64 1.59 1.82 1.95 7.31%
P/EPS 14.83 17.82 9.31 10.58 13.65 27.27 18.75 -3.83%
EY 6.74 5.61 10.74 9.46 7.33 3.67 5.33 3.98%
DY 3.89 4.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.53 1.28 0.94 0.81 0.92 1.00 9.23%
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 0.355 0.23 0.22 0.155 0.14 0.105 0.10 -
P/RPS 2.82 2.20 2.39 1.69 1.71 1.59 1.63 9.55%
P/EPS 14.04 14.13 8.91 10.93 14.70 23.86 15.63 -1.77%
EY 7.12 7.08 11.23 9.15 6.80 4.19 6.40 1.79%
DY 4.11 5.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.21 1.22 0.97 0.88 0.81 0.83 11.66%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment