Highlights

[BTECH] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     16.90%    YoY -     27.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,796 23,404 23,152 21,712 24,552 23,906 23,072 2.08%
  QoQ % 1.67% 1.09% 6.63% -11.57% 2.70% 3.62% -
  Horiz. % 103.14% 101.44% 100.35% 94.11% 106.41% 103.62% 100.00%
PBT 6,137 6,706 7,466 5,288 4,607 4,904 4,886 16.36%
  QoQ % -8.49% -10.17% 41.19% 14.78% -6.06% 0.37% -
  Horiz. % 125.60% 137.26% 152.80% 108.23% 94.29% 100.37% 100.00%
Tax -957 -1,177 -1,210 -1,408 -1,184 -1,254 -1,228 -15.28%
  QoQ % 18.71% 2.70% 14.06% -18.92% 5.63% -2.17% -
  Horiz. % 77.93% 95.87% 98.53% 114.66% 96.42% 102.17% 100.00%
NP 5,180 5,529 6,256 3,880 3,423 3,649 3,658 26.02%
  QoQ % -6.32% -11.62% 61.24% 13.35% -6.20% -0.24% -
  Horiz. % 141.61% 151.16% 171.02% 106.07% 93.58% 99.76% 100.00%
NP to SH 5,147 5,498 6,224 3,916 3,350 3,517 3,574 27.44%
  QoQ % -6.40% -11.65% 58.94% 16.90% -4.76% -1.59% -
  Horiz. % 144.01% 153.85% 174.15% 109.57% 93.73% 98.41% 100.00%
Tax Rate 15.59 % 17.55 % 16.21 % 26.63 % 25.70 % 25.58 % 25.13 % -27.20%
  QoQ % -11.17% 8.27% -39.13% 3.62% 0.47% 1.79% -
  Horiz. % 62.04% 69.84% 64.50% 105.97% 102.27% 101.79% 100.00%
Total Cost 18,616 17,874 16,896 17,832 21,129 20,257 19,414 -2.75%
  QoQ % 4.15% 5.79% -5.25% -15.60% 4.30% 4.34% -
  Horiz. % 95.89% 92.07% 87.03% 91.85% 108.83% 104.34% 100.00%
Net Worth 45,372 45,360 45,360 42,840 42,840 42,840 40,319 8.17%
  QoQ % 0.03% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 112.53% 112.50% 112.50% 106.25% 106.25% 106.25% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,588 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 30.85 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 45,372 45,360 45,360 42,840 42,840 42,840 40,319 8.17%
  QoQ % 0.03% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 112.53% 112.50% 112.50% 106.25% 106.25% 106.25% 100.00%
NOSH 252,068 252,000 252,000 252,000 252,000 252,000 252,000 0.02%
  QoQ % 0.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.03% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.77 % 23.63 % 27.02 % 17.87 % 13.94 % 15.26 % 15.85 % 23.49%
  QoQ % -7.87% -12.55% 51.20% 28.19% -8.65% -3.72% -
  Horiz. % 137.35% 149.09% 170.47% 112.74% 87.95% 96.28% 100.00%
ROE 11.34 % 12.12 % 13.72 % 9.14 % 7.82 % 8.21 % 8.86 % 17.83%
  QoQ % -6.44% -11.66% 50.11% 16.88% -4.75% -7.34% -
  Horiz. % 127.99% 136.79% 154.85% 103.16% 88.26% 92.66% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.44 9.29 9.19 8.62 9.74 9.49 9.16 2.02%
  QoQ % 1.61% 1.09% 6.61% -11.50% 2.63% 3.60% -
  Horiz. % 103.06% 101.42% 100.33% 94.10% 106.33% 103.60% 100.00%
EPS 2.04 2.19 2.46 1.56 1.33 1.40 1.42 27.24%
  QoQ % -6.85% -10.98% 57.69% 17.29% -5.00% -1.41% -
  Horiz. % 143.66% 154.23% 173.24% 109.86% 93.66% 98.59% 100.00%
DPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1800 0.1800 0.1800 0.1700 0.1700 0.1700 0.1600 8.15%
  QoQ % 0.00% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 112.50% 112.50% 112.50% 106.25% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.44 9.29 9.19 8.62 9.74 9.49 9.16 2.02%
  QoQ % 1.61% 1.09% 6.61% -11.50% 2.63% 3.60% -
  Horiz. % 103.06% 101.42% 100.33% 94.10% 106.33% 103.60% 100.00%
EPS 2.04 2.19 2.46 1.56 1.33 1.40 1.42 27.24%
  QoQ % -6.85% -10.98% 57.69% 17.29% -5.00% -1.41% -
  Horiz. % 143.66% 154.23% 173.24% 109.86% 93.66% 98.59% 100.00%
DPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1800 0.1800 0.1800 0.1700 0.1700 0.1700 0.1600 8.15%
  QoQ % 0.00% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 112.50% 112.50% 112.50% 106.25% 106.25% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2400 0.3050 0.2300 0.1800 0.1700 0.1650 0.1500 -
P/RPS 2.54 3.28 2.50 2.09 1.74 1.74 1.64 33.76%
  QoQ % -22.56% 31.20% 19.62% 20.11% 0.00% 6.10% -
  Horiz. % 154.88% 200.00% 152.44% 127.44% 106.10% 106.10% 100.00%
P/EPS 11.75 13.98 9.31 11.58 12.79 11.82 10.58 7.22%
  QoQ % -15.95% 50.16% -19.60% -9.46% 8.21% 11.72% -
  Horiz. % 111.06% 132.14% 88.00% 109.45% 120.89% 111.72% 100.00%
EY 8.51 7.15 10.74 8.63 7.82 8.46 9.46 -6.79%
  QoQ % 19.02% -33.43% 24.45% 10.36% -7.57% -10.57% -
  Horiz. % 89.96% 75.58% 113.53% 91.23% 82.66% 89.43% 100.00%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.33 1.69 1.28 1.06 1.00 0.97 0.94 25.95%
  QoQ % -21.30% 32.03% 20.75% 6.00% 3.09% 3.19% -
  Horiz. % 141.49% 179.79% 136.17% 112.77% 106.38% 103.19% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 27/08/14 23/05/14 26/02/14 20/11/13 27/08/13 -
Price 0.3050 0.3250 0.2200 0.2300 0.1700 0.1700 0.1550 -
P/RPS 3.23 3.50 2.39 2.67 1.74 1.79 1.69 53.83%
  QoQ % -7.71% 46.44% -10.49% 53.45% -2.79% 5.92% -
  Horiz. % 191.12% 207.10% 141.42% 157.99% 102.96% 105.92% 100.00%
P/EPS 14.94 14.89 8.91 14.80 12.79 12.18 10.93 23.09%
  QoQ % 0.34% 67.12% -39.80% 15.72% 5.01% 11.44% -
  Horiz. % 136.69% 136.23% 81.52% 135.41% 117.02% 111.44% 100.00%
EY 6.69 6.71 11.23 6.76 7.82 8.21 9.15 -18.79%
  QoQ % -0.30% -40.25% 66.12% -13.55% -4.75% -10.27% -
  Horiz. % 73.11% 73.33% 122.73% 73.88% 85.46% 89.73% 100.00%
DY 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.69 1.81 1.22 1.35 1.00 1.00 0.97 44.65%
  QoQ % -6.63% 48.36% -9.63% 35.00% 0.00% 3.09% -
  Horiz. % 174.23% 186.60% 125.77% 139.18% 103.09% 103.09% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers