Highlights

[BTECH] QoQ TTM 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 -     3.44%    YoY -     46.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 25,374 25,272 23,796 24,175 24,592 24,792 24,552 2.23%
  QoQ % 0.40% 6.20% -1.57% -1.70% -0.81% 0.98% -
  Horiz. % 103.35% 102.93% 96.92% 98.46% 100.16% 100.98% 100.00%
PBT 5,217 6,201 6,137 5,959 5,897 4,877 4,607 8.67%
  QoQ % -15.87% 1.04% 2.99% 1.05% 20.91% 5.86% -
  Horiz. % 113.24% 134.60% 133.21% 129.35% 128.00% 105.86% 100.00%
Tax -1,057 -951 -957 -1,126 -1,175 -1,266 -1,184 -7.30%
  QoQ % -11.15% 0.63% 15.01% 4.17% 7.19% -6.93% -
  Horiz. % 89.27% 80.32% 80.83% 95.10% 99.24% 106.93% 100.00%
NP 4,160 5,250 5,180 4,833 4,722 3,611 3,423 13.92%
  QoQ % -20.76% 1.35% 7.18% 2.35% 30.77% 5.49% -
  Horiz. % 121.53% 153.37% 151.33% 141.19% 137.95% 105.49% 100.00%
NP to SH 4,086 5,185 5,147 4,836 4,675 3,560 3,350 14.20%
  QoQ % -21.20% 0.74% 6.43% 3.44% 31.32% 6.27% -
  Horiz. % 121.97% 154.78% 153.64% 144.36% 139.55% 106.27% 100.00%
Tax Rate 20.26 % 15.34 % 15.59 % 18.90 % 19.93 % 25.96 % 25.70 % -14.70%
  QoQ % 32.07% -1.60% -17.51% -5.17% -23.23% 1.01% -
  Horiz. % 78.83% 59.69% 60.66% 73.54% 77.55% 101.01% 100.00%
Total Cost 21,214 20,022 18,616 19,342 19,870 21,181 21,129 0.27%
  QoQ % 5.95% 7.55% -3.75% -2.66% -6.19% 0.25% -
  Horiz. % 100.40% 94.76% 88.11% 91.54% 94.04% 100.25% 100.00%
Net Worth 47,879 47,879 45,830 45,360 45,360 42,840 42,840 7.72%
  QoQ % 0.00% 4.47% 1.04% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 106.98% 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 3,191 1,604 1,604 0 0 0 0 -
  QoQ % 98.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.97% 100.00% 100.00% - - - -
Div Payout % 78.11 % 30.94 % 31.17 % - % - % - % - % -
  QoQ % 152.46% -0.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.59% 99.26% 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 45,830 45,360 45,360 42,840 42,840 7.72%
  QoQ % 0.00% 4.47% 1.04% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 106.98% 105.88% 105.88% 100.00% 100.00%
NOSH 252,000 252,000 254,615 252,000 252,000 252,000 252,000 -
  QoQ % 0.00% -1.03% 1.04% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 101.04% 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 16.39 % 20.77 % 21.77 % 19.99 % 19.20 % 14.57 % 13.94 % 11.43%
  QoQ % -21.09% -4.59% 8.90% 4.11% 31.78% 4.52% -
  Horiz. % 117.58% 149.00% 156.17% 143.40% 137.73% 104.52% 100.00%
ROE 8.53 % 10.83 % 11.23 % 10.66 % 10.31 % 8.31 % 7.82 % 5.98%
  QoQ % -21.24% -3.56% 5.35% 3.39% 24.07% 6.27% -
  Horiz. % 109.08% 138.49% 143.61% 136.32% 131.84% 106.27% 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 10.07 10.03 9.35 9.59 9.76 9.84 9.74 2.25%
  QoQ % 0.40% 7.27% -2.50% -1.74% -0.81% 1.03% -
  Horiz. % 103.39% 102.98% 96.00% 98.46% 100.21% 101.03% 100.00%
EPS 1.62 2.06 2.02 1.92 1.86 1.41 1.33 14.09%
  QoQ % -21.36% 1.98% 5.21% 3.23% 31.91% 6.02% -
  Horiz. % 121.80% 154.89% 151.88% 144.36% 139.85% 106.02% 100.00%
DPS 1.26 0.63 0.63 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 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 - 252,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.07 10.03 9.44 9.59 9.76 9.84 9.74 2.25%
  QoQ % 0.40% 6.25% -1.56% -1.74% -0.81% 1.03% -
  Horiz. % 103.39% 102.98% 96.92% 98.46% 100.21% 101.03% 100.00%
EPS 1.62 2.06 2.04 1.92 1.86 1.41 1.33 14.09%
  QoQ % -21.36% 0.98% 6.25% 3.23% 31.91% 6.02% -
  Horiz. % 121.80% 154.89% 153.38% 144.36% 139.85% 106.02% 100.00%
DPS 1.26 0.63 0.64 0.00 0.00 0.00 0.00 -
  QoQ % 100.00% -1.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 196.88% 98.44% 100.00% - - - -
NAPS 0.1900 0.1900 0.1819 0.1800 0.1800 0.1700 0.1700 7.72%
  QoQ % 0.00% 4.45% 1.06% 0.00% 5.88% 0.00% -
  Horiz. % 111.76% 111.76% 107.00% 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 2.88 2.79 2.57 3.18 2.36 1.83 1.74 40.05%
  QoQ % 3.23% 8.56% -19.18% 34.75% 28.96% 5.17% -
  Horiz. % 165.52% 160.34% 147.70% 182.76% 135.63% 105.17% 100.00%
P/EPS 17.89 13.61 11.87 15.89 12.40 12.74 12.79 25.15%
  QoQ % 31.45% 14.66% -25.30% 28.15% -2.67% -0.39% -
  Horiz. % 139.87% 106.41% 92.81% 124.24% 96.95% 99.61% 100.00%
EY 5.59 7.35 8.42 6.29 8.07 7.85 7.82 -20.10%
  QoQ % -23.95% -12.71% 33.86% -22.06% 2.80% 0.38% -
  Horiz. % 71.48% 93.99% 107.67% 80.43% 103.20% 100.38% 100.00%
DY 4.34 2.25 2.63 0.00 0.00 0.00 0.00 -
  QoQ % 92.89% -14.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.02% 85.55% 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 2.28 3.09 3.26 3.39 2.25 2.34 1.74 19.80%
  QoQ % -26.21% -5.21% -3.83% 50.67% -3.85% 34.48% -
  Horiz. % 131.03% 177.59% 187.36% 194.83% 129.31% 134.48% 100.00%
P/EPS 14.19 15.07 15.09 16.94 11.86 16.28 12.79 7.19%
  QoQ % -5.84% -0.13% -10.92% 42.83% -27.15% 27.29% -
  Horiz. % 110.95% 117.83% 117.98% 132.45% 92.73% 127.29% 100.00%
EY 7.05 6.64 6.63 5.90 8.43 6.14 7.82 -6.69%
  QoQ % 6.17% 0.15% 12.37% -30.01% 37.30% -21.48% -
  Horiz. % 90.15% 84.91% 84.78% 75.45% 107.80% 78.52% 100.00%
DY 5.48 2.03 2.07 0.00 0.00 0.00 0.00 -
  QoQ % 169.95% -1.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 264.73% 98.07% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

184  699  494  1069 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.090.00 
 MAHSING 1.12-0.06 
 IMPIANA 0.10+0.02 
 PHB 0.0250.00 
 SUPERMX-C1I 0.165-0.005 
 LUSTER-WA 0.11-0.015 
 DGSB 0.205+0.01 
 DNEX 0.21-0.025 
 VC 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS