Highlights

[BTECH] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -6.40%    YoY -     53.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 26,977 26,308 27,616 23,796 23,404 23,152 21,712 15.56%
  QoQ % 2.54% -4.74% 16.05% 1.67% 1.09% 6.63% -
  Horiz. % 124.25% 121.17% 127.19% 109.60% 107.79% 106.63% 100.00%
PBT 5,273 5,626 5,544 6,137 6,706 7,466 5,288 -0.18%
  QoQ % -6.27% 1.48% -9.66% -8.49% -10.17% 41.19% -
  Horiz. % 99.72% 106.39% 104.84% 116.06% 126.83% 141.19% 100.00%
Tax -1,320 -1,410 -1,384 -957 -1,177 -1,210 -1,408 -4.21%
  QoQ % 6.38% -1.88% -44.62% 18.71% 2.70% 14.06% -
  Horiz. % 93.75% 100.14% 98.30% 67.97% 83.62% 85.94% 100.00%
NP 3,953 4,216 4,160 5,180 5,529 6,256 3,880 1.25%
  QoQ % -6.23% 1.35% -19.69% -6.32% -11.62% 61.24% -
  Horiz. % 101.89% 108.66% 107.22% 133.51% 142.51% 161.24% 100.00%
NP to SH 3,876 4,102 4,068 5,147 5,498 6,224 3,916 -0.68%
  QoQ % -5.51% 0.84% -20.96% -6.40% -11.65% 58.94% -
  Horiz. % 98.98% 104.75% 103.88% 131.44% 140.42% 158.94% 100.00%
Tax Rate 25.03 % 25.06 % 24.96 % 15.59 % 17.55 % 16.21 % 26.63 % -4.04%
  QoQ % -0.12% 0.40% 60.10% -11.17% 8.27% -39.13% -
  Horiz. % 93.99% 94.10% 93.73% 58.54% 65.90% 60.87% 100.00%
Total Cost 23,024 22,092 23,456 18,616 17,874 16,896 17,832 18.55%
  QoQ % 4.22% -5.82% 26.00% 4.15% 5.79% -5.25% -
  Horiz. % 129.12% 123.89% 131.54% 104.40% 100.24% 94.75% 100.00%
Net Worth 45,360 47,879 47,879 45,372 45,360 45,360 42,840 3.88%
  QoQ % -5.26% 0.00% 5.53% 0.03% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 105.91% 105.88% 105.88% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,116 3,175 - 1,588 - - - -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.30% 199.95% 0.00% 100.00% - - -
Div Payout % 54.61 % 77.41 % - % 30.85 % - % - % - % -
  QoQ % -29.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 177.02% 250.92% 0.00% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 45,360 47,879 47,879 45,372 45,360 45,360 42,840 3.88%
  QoQ % -5.26% 0.00% 5.53% 0.03% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 105.91% 105.88% 105.88% 100.00%
NOSH 252,000 252,000 252,000 252,068 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% -0.03% 0.03% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.03% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.65 % 16.03 % 15.06 % 21.77 % 23.63 % 27.02 % 17.87 % -12.40%
  QoQ % -8.61% 6.44% -30.82% -7.87% -12.55% 51.20% -
  Horiz. % 81.98% 89.70% 84.28% 121.82% 132.23% 151.20% 100.00%
ROE 8.54 % 8.57 % 8.50 % 11.34 % 12.12 % 13.72 % 9.14 % -4.42%
  QoQ % -0.35% 0.82% -25.04% -6.44% -11.66% 50.11% -
  Horiz. % 93.44% 93.76% 93.00% 124.07% 132.60% 150.11% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.71 10.44 10.96 9.44 9.29 9.19 8.62 15.56%
  QoQ % 2.59% -4.74% 16.10% 1.61% 1.09% 6.61% -
  Horiz. % 124.25% 121.11% 127.15% 109.51% 107.77% 106.61% 100.00%
EPS 1.53 1.62 1.60 2.04 2.19 2.46 1.56 -1.29%
  QoQ % -5.56% 1.25% -21.57% -6.85% -10.98% 57.69% -
  Horiz. % 98.08% 103.85% 102.56% 130.77% 140.38% 157.69% 100.00%
DPS 0.84 1.26 0.00 0.63 0.00 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 200.00% 0.00% 100.00% - - -
NAPS 0.1800 0.1900 0.1900 0.1800 0.1800 0.1800 0.1700 3.88%
  QoQ % -5.26% 0.00% 5.56% 0.00% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 105.88% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.71 10.44 10.96 9.44 9.29 9.19 8.62 15.56%
  QoQ % 2.59% -4.74% 16.10% 1.61% 1.09% 6.61% -
  Horiz. % 124.25% 121.11% 127.15% 109.51% 107.77% 106.61% 100.00%
EPS 1.53 1.62 1.60 2.04 2.19 2.46 1.56 -1.29%
  QoQ % -5.56% 1.25% -21.57% -6.85% -10.98% 57.69% -
  Horiz. % 98.08% 103.85% 102.56% 130.77% 140.38% 157.69% 100.00%
DPS 0.84 1.26 0.00 0.63 0.00 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 200.00% 0.00% 100.00% - - -
NAPS 0.1800 0.1900 0.1900 0.1800 0.1800 0.1800 0.1700 3.88%
  QoQ % -5.26% 0.00% 5.56% 0.00% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 105.88% 105.88% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2600 0.2900 0.2800 0.2400 0.3050 0.2300 0.1800 -
P/RPS 2.43 2.78 2.56 2.54 3.28 2.50 2.09 10.56%
  QoQ % -12.59% 8.59% 0.79% -22.56% 31.20% 19.62% -
  Horiz. % 116.27% 133.01% 122.49% 121.53% 156.94% 119.62% 100.00%
P/EPS 16.90 17.82 17.35 11.75 13.98 9.31 11.58 28.63%
  QoQ % -5.16% 2.71% 47.66% -15.95% 50.16% -19.60% -
  Horiz. % 145.94% 153.89% 149.83% 101.47% 120.73% 80.40% 100.00%
EY 5.92 5.61 5.77 8.51 7.15 10.74 8.63 -22.20%
  QoQ % 5.53% -2.77% -32.20% 19.02% -33.43% 24.45% -
  Horiz. % 68.60% 65.01% 66.86% 98.61% 82.85% 124.45% 100.00%
DY 3.23 4.34 0.00 2.63 0.00 0.00 0.00 -
  QoQ % -25.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.81% 165.02% 0.00% 100.00% - - -
P/NAPS 1.44 1.53 1.47 1.33 1.69 1.28 1.06 22.64%
  QoQ % -5.88% 4.08% 10.53% -21.30% 32.03% 20.75% -
  Horiz. % 135.85% 144.34% 138.68% 125.47% 159.43% 120.75% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 23/05/14 -
Price 0.2600 0.2300 0.3100 0.3050 0.3250 0.2200 0.2300 -
P/RPS 2.43 2.20 2.83 3.23 3.50 2.39 2.67 -6.08%
  QoQ % 10.45% -22.26% -12.38% -7.71% 46.44% -10.49% -
  Horiz. % 91.01% 82.40% 105.99% 120.97% 131.09% 89.51% 100.00%
P/EPS 16.90 14.13 19.20 14.94 14.89 8.91 14.80 9.24%
  QoQ % 19.60% -26.41% 28.51% 0.34% 67.12% -39.80% -
  Horiz. % 114.19% 95.47% 129.73% 100.95% 100.61% 60.20% 100.00%
EY 5.92 7.08 5.21 6.69 6.71 11.23 6.76 -8.46%
  QoQ % -16.38% 35.89% -22.12% -0.30% -40.25% 66.12% -
  Horiz. % 87.57% 104.73% 77.07% 98.96% 99.26% 166.12% 100.00%
DY 3.23 5.48 0.00 2.07 0.00 0.00 0.00 -
  QoQ % -41.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.04% 264.73% 0.00% 100.00% - - -
P/NAPS 1.44 1.21 1.63 1.69 1.81 1.22 1.35 4.39%
  QoQ % 19.01% -25.77% -3.55% -6.63% 48.36% -9.63% -
  Horiz. % 106.67% 89.63% 120.74% 125.19% 134.07% 90.37% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers