Highlights

[BTECH] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -11.65%    YoY -     56.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 26,308 27,616 23,796 23,404 23,152 21,712 24,552 4.73%
  QoQ % -4.74% 16.05% 1.67% 1.09% 6.63% -11.57% -
  Horiz. % 107.15% 112.48% 96.92% 95.32% 94.30% 88.43% 100.00%
PBT 5,626 5,544 6,137 6,706 7,466 5,288 4,607 14.29%
  QoQ % 1.48% -9.66% -8.49% -10.17% 41.19% 14.78% -
  Horiz. % 122.12% 120.34% 133.21% 145.58% 162.06% 114.78% 100.00%
Tax -1,410 -1,384 -957 -1,177 -1,210 -1,408 -1,184 12.39%
  QoQ % -1.88% -44.62% 18.71% 2.70% 14.06% -18.92% -
  Horiz. % 119.09% 116.89% 80.83% 99.44% 102.20% 118.92% 100.00%
NP 4,216 4,160 5,180 5,529 6,256 3,880 3,423 14.95%
  QoQ % 1.35% -19.69% -6.32% -11.62% 61.24% 13.35% -
  Horiz. % 123.17% 121.53% 151.33% 161.53% 182.76% 113.35% 100.00%
NP to SH 4,102 4,068 5,147 5,498 6,224 3,916 3,350 14.50%
  QoQ % 0.84% -20.96% -6.40% -11.65% 58.94% 16.90% -
  Horiz. % 122.45% 121.43% 153.64% 164.14% 185.79% 116.90% 100.00%
Tax Rate 25.06 % 24.96 % 15.59 % 17.55 % 16.21 % 26.63 % 25.70 % -1.67%
  QoQ % 0.40% 60.10% -11.17% 8.27% -39.13% 3.62% -
  Horiz. % 97.51% 97.12% 60.66% 68.29% 63.07% 103.62% 100.00%
Total Cost 22,092 23,456 18,616 17,874 16,896 17,832 21,129 3.02%
  QoQ % -5.82% 26.00% 4.15% 5.79% -5.25% -15.60% -
  Horiz. % 104.56% 111.01% 88.11% 84.60% 79.97% 84.40% 100.00%
Net Worth 47,879 47,879 45,372 45,360 45,360 42,840 42,840 7.72%
  QoQ % 0.00% 5.53% 0.03% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 105.91% 105.88% 105.88% 100.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,175 - 1,588 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.95% 0.00% 100.00% - - - -
Div Payout % 77.41 % - % 30.85 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.92% 0.00% 100.00% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 47,879 47,879 45,372 45,360 45,360 42,840 42,840 7.72%
  QoQ % 0.00% 5.53% 0.03% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 105.91% 105.88% 105.88% 100.00% 100.00%
NOSH 252,000 252,000 252,068 252,000 252,000 252,000 252,000 -
  QoQ % 0.00% -0.03% 0.03% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.03% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.03 % 15.06 % 21.77 % 23.63 % 27.02 % 17.87 % 13.94 % 9.79%
  QoQ % 6.44% -30.82% -7.87% -12.55% 51.20% 28.19% -
  Horiz. % 114.99% 108.03% 156.17% 169.51% 193.83% 128.19% 100.00%
ROE 8.57 % 8.50 % 11.34 % 12.12 % 13.72 % 9.14 % 7.82 % 6.31%
  QoQ % 0.82% -25.04% -6.44% -11.66% 50.11% 16.88% -
  Horiz. % 109.59% 108.70% 145.01% 154.99% 175.45% 116.88% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.44 10.96 9.44 9.29 9.19 8.62 9.74 4.75%
  QoQ % -4.74% 16.10% 1.61% 1.09% 6.61% -11.50% -
  Horiz. % 107.19% 112.53% 96.92% 95.38% 94.35% 88.50% 100.00%
EPS 1.62 1.60 2.04 2.19 2.46 1.56 1.33 14.09%
  QoQ % 1.25% -21.57% -6.85% -10.98% 57.69% 17.29% -
  Horiz. % 121.80% 120.30% 153.38% 164.66% 184.96% 117.29% 100.00%
DPS 1.26 0.00 0.63 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% - - - -
NAPS 0.1900 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 7.72%
  QoQ % 0.00% 5.56% 0.00% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 105.88% 105.88% 105.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 251,777
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.44 10.96 9.44 9.29 9.19 8.62 9.74 4.75%
  QoQ % -4.74% 16.10% 1.61% 1.09% 6.61% -11.50% -
  Horiz. % 107.19% 112.53% 96.92% 95.38% 94.35% 88.50% 100.00%
EPS 1.62 1.60 2.04 2.19 2.46 1.56 1.33 14.09%
  QoQ % 1.25% -21.57% -6.85% -10.98% 57.69% 17.29% -
  Horiz. % 121.80% 120.30% 153.38% 164.66% 184.96% 117.29% 100.00%
DPS 1.26 0.00 0.63 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% - - - -
NAPS 0.1900 0.1900 0.1800 0.1800 0.1800 0.1700 0.1700 7.72%
  QoQ % 0.00% 5.56% 0.00% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 105.88% 105.88% 105.88% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2900 0.2800 0.2400 0.3050 0.2300 0.1800 0.1700 -
P/RPS 2.78 2.56 2.54 3.28 2.50 2.09 1.74 36.78%
  QoQ % 8.59% 0.79% -22.56% 31.20% 19.62% 20.11% -
  Horiz. % 159.77% 147.13% 145.98% 188.51% 143.68% 120.11% 100.00%
P/EPS 17.82 17.35 11.75 13.98 9.31 11.58 12.79 24.82%
  QoQ % 2.71% 47.66% -15.95% 50.16% -19.60% -9.46% -
  Horiz. % 139.33% 135.65% 91.87% 109.30% 72.79% 90.54% 100.00%
EY 5.61 5.77 8.51 7.15 10.74 8.63 7.82 -19.91%
  QoQ % -2.77% -32.20% 19.02% -33.43% 24.45% 10.36% -
  Horiz. % 71.74% 73.79% 108.82% 91.43% 137.34% 110.36% 100.00%
DY 4.34 0.00 2.63 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.02% 0.00% 100.00% - - - -
P/NAPS 1.53 1.47 1.33 1.69 1.28 1.06 1.00 32.88%
  QoQ % 4.08% 10.53% -21.30% 32.03% 20.75% 6.00% -
  Horiz. % 153.00% 147.00% 133.00% 169.00% 128.00% 106.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 23/05/14 26/02/14 -
Price 0.2300 0.3100 0.3050 0.3250 0.2200 0.2300 0.1700 -
P/RPS 2.20 2.83 3.23 3.50 2.39 2.67 1.74 16.98%
  QoQ % -22.26% -12.38% -7.71% 46.44% -10.49% 53.45% -
  Horiz. % 126.44% 162.64% 185.63% 201.15% 137.36% 153.45% 100.00%
P/EPS 14.13 19.20 14.94 14.89 8.91 14.80 12.79 6.89%
  QoQ % -26.41% 28.51% 0.34% 67.12% -39.80% 15.72% -
  Horiz. % 110.48% 150.12% 116.81% 116.42% 69.66% 115.72% 100.00%
EY 7.08 5.21 6.69 6.71 11.23 6.76 7.82 -6.43%
  QoQ % 35.89% -22.12% -0.30% -40.25% 66.12% -13.55% -
  Horiz. % 90.54% 66.62% 85.55% 85.81% 143.61% 86.45% 100.00%
DY 5.48 0.00 2.07 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 264.73% 0.00% 100.00% - - - -
P/NAPS 1.21 1.63 1.69 1.81 1.22 1.35 1.00 13.59%
  QoQ % -25.77% -3.55% -6.63% 48.36% -9.63% 35.00% -
  Horiz. % 121.00% 163.00% 169.00% 181.00% 122.00% 135.00% 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.
 


 

280  220  522  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IWCITY 1.04-0.06 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-H6Q 0.285-0.035 
 HSI-C5J 0.32+0.05 
 DAYANG 1.16+0.09 
 PERDANA 0.345+0.025 
 HSI-H6N 0.08-0.02 
 GREATEC 0.945-0.02 
 MESTRON 0.155-0.005 

TOP ARTICLES

1. LETS CLIMB THE MOUNTAIN TOGETHER !!! Bursa Master
2. Any Good News In IWCITY AGM? Merger? Payment Done? Please Comment at Here! Thanks KL Glory Fury
3. GREATEC = GREAT-TRAP OR GREATER FOOL TRAP? SEE ARTICLE BY DR NEOH ON GREATER FOOL, Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. [转贴] 斤经济较:TOPGLOV 2019Q3 季报点评 - 夜月 Good Articles to Share
5. Citi downgrades AirAsia Group to sell; price target RM1.48 Good Articles to Share
6. Tech: Going C2C and cross-border, Teleport plans to shake up the logistics business Good Articles to Share
7. Stock to Watch 20 Jun 2019 Stock Recommendations for Daily
8. [转贴] [Facebook live:浅谈Mestron holdings berhad (Mestron)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers