Highlights

[BTECH] QoQ TTM 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 -     6.43%    YoY -     53.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 26,476 25,374 25,272 23,796 24,175 24,592 24,792 4.47%
  QoQ % 4.34% 0.40% 6.20% -1.57% -1.70% -0.81% -
  Horiz. % 106.79% 102.35% 101.94% 95.98% 97.51% 99.19% 100.00%
PBT 5,062 5,217 6,201 6,137 5,959 5,897 4,877 2.51%
  QoQ % -2.97% -15.87% 1.04% 2.99% 1.05% 20.91% -
  Horiz. % 103.79% 106.97% 127.15% 125.84% 122.19% 120.91% 100.00%
Tax -1,064 -1,057 -951 -957 -1,126 -1,175 -1,266 -10.93%
  QoQ % -0.66% -11.15% 0.63% 15.01% 4.17% 7.19% -
  Horiz. % 84.04% 83.49% 75.12% 75.59% 88.94% 92.81% 100.00%
NP 3,998 4,160 5,250 5,180 4,833 4,722 3,611 7.02%
  QoQ % -3.89% -20.76% 1.35% 7.18% 2.35% 30.77% -
  Horiz. % 110.72% 115.20% 145.39% 143.45% 133.84% 130.77% 100.00%
NP to SH 3,930 4,086 5,185 5,147 4,836 4,675 3,560 6.81%
  QoQ % -3.82% -21.20% 0.74% 6.43% 3.44% 31.32% -
  Horiz. % 110.39% 114.78% 145.65% 144.58% 135.84% 131.32% 100.00%
Tax Rate 21.02 % 20.26 % 15.34 % 15.59 % 18.90 % 19.93 % 25.96 % -13.12%
  QoQ % 3.75% 32.07% -1.60% -17.51% -5.17% -23.23% -
  Horiz. % 80.97% 78.04% 59.09% 60.05% 72.80% 76.77% 100.00%
Total Cost 22,478 21,214 20,022 18,616 19,342 19,870 21,181 4.04%
  QoQ % 5.96% 5.95% 7.55% -3.75% -2.66% -6.19% -
  Horiz. % 106.12% 100.16% 94.53% 87.89% 91.32% 93.81% 100.00%
Net Worth 45,360 47,879 47,879 45,830 45,360 45,360 42,840 3.88%
  QoQ % -5.26% 0.00% 4.47% 1.04% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 106.98% 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 3,191 3,191 1,604 1,604 0 0 0 -
  QoQ % 0.00% 98.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.97% 198.97% 100.00% 100.00% - - -
Div Payout % 81.21 % 78.11 % 30.94 % 31.17 % - % - % - % -
  QoQ % 3.97% 152.46% -0.74% 0.00% 0.00% 0.00% -
  Horiz. % 260.54% 250.59% 99.26% 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 45,830 45,360 45,360 42,840 3.88%
  QoQ % -5.26% 0.00% 4.47% 1.04% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 106.98% 105.88% 105.88% 100.00%
NOSH 252,000 252,000 252,000 254,615 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% -1.03% 1.04% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 101.04% 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 15.10 % 16.39 % 20.77 % 21.77 % 19.99 % 19.20 % 14.57 % 2.41%
  QoQ % -7.87% -21.09% -4.59% 8.90% 4.11% 31.78% -
  Horiz. % 103.64% 112.49% 142.55% 149.42% 137.20% 131.78% 100.00%
ROE 8.66 % 8.53 % 10.83 % 11.23 % 10.66 % 10.31 % 8.31 % 2.79%
  QoQ % 1.52% -21.24% -3.56% 5.35% 3.39% 24.07% -
  Horiz. % 104.21% 102.65% 130.32% 135.14% 128.28% 124.07% 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 10.51 10.07 10.03 9.35 9.59 9.76 9.84 4.49%
  QoQ % 4.37% 0.40% 7.27% -2.50% -1.74% -0.81% -
  Horiz. % 106.81% 102.34% 101.93% 95.02% 97.46% 99.19% 100.00%
EPS 1.56 1.62 2.06 2.02 1.92 1.86 1.41 6.97%
  QoQ % -3.70% -21.36% 1.98% 5.21% 3.23% 31.91% -
  Horiz. % 110.64% 114.89% 146.10% 143.26% 136.17% 131.91% 100.00%
DPS 1.26 1.26 0.63 0.63 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% 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 - 254,210
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.51 10.07 10.03 9.44 9.59 9.76 9.84 4.49%
  QoQ % 4.37% 0.40% 6.25% -1.56% -1.74% -0.81% -
  Horiz. % 106.81% 102.34% 101.93% 95.93% 97.46% 99.19% 100.00%
EPS 1.56 1.62 2.06 2.04 1.92 1.86 1.41 6.97%
  QoQ % -3.70% -21.36% 0.98% 6.25% 3.23% 31.91% -
  Horiz. % 110.64% 114.89% 146.10% 144.68% 136.17% 131.91% 100.00%
DPS 1.26 1.26 0.63 0.64 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% -1.56% 0.00% 0.00% 0.00% -
  Horiz. % 196.88% 196.88% 98.44% 100.00% - - -
NAPS 0.1800 0.1900 0.1900 0.1819 0.1800 0.1800 0.1700 3.88%
  QoQ % -5.26% 0.00% 4.45% 1.06% 0.00% 5.88% -
  Horiz. % 105.88% 111.76% 111.76% 107.00% 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 2.47 2.88 2.79 2.57 3.18 2.36 1.83 22.11%
  QoQ % -14.24% 3.23% 8.56% -19.18% 34.75% 28.96% -
  Horiz. % 134.97% 157.38% 152.46% 140.44% 173.77% 128.96% 100.00%
P/EPS 16.67 17.89 13.61 11.87 15.89 12.40 12.74 19.61%
  QoQ % -6.82% 31.45% 14.66% -25.30% 28.15% -2.67% -
  Horiz. % 130.85% 140.42% 106.83% 93.17% 124.73% 97.33% 100.00%
EY 6.00 5.59 7.35 8.42 6.29 8.07 7.85 -16.39%
  QoQ % 7.33% -23.95% -12.71% 33.86% -22.06% 2.80% -
  Horiz. % 76.43% 71.21% 93.63% 107.26% 80.13% 102.80% 100.00%
DY 4.85 4.34 2.25 2.63 0.00 0.00 0.00 -
  QoQ % 11.75% 92.89% -14.45% 0.00% 0.00% 0.00% -
  Horiz. % 184.41% 165.02% 85.55% 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 2.47 2.28 3.09 3.26 3.39 2.25 2.34 3.67%
  QoQ % 8.33% -26.21% -5.21% -3.83% 50.67% -3.85% -
  Horiz. % 105.56% 97.44% 132.05% 139.32% 144.87% 96.15% 100.00%
P/EPS 16.67 14.19 15.07 15.09 16.94 11.86 16.28 1.59%
  QoQ % 17.48% -5.84% -0.13% -10.92% 42.83% -27.15% -
  Horiz. % 102.40% 87.16% 92.57% 92.69% 104.05% 72.85% 100.00%
EY 6.00 7.05 6.64 6.63 5.90 8.43 6.14 -1.52%
  QoQ % -14.89% 6.17% 0.15% 12.37% -30.01% 37.30% -
  Horiz. % 97.72% 114.82% 108.14% 107.98% 96.09% 137.30% 100.00%
DY 4.85 5.48 2.03 2.07 0.00 0.00 0.00 -
  QoQ % -11.50% 169.95% -1.93% 0.00% 0.00% 0.00% -
  Horiz. % 234.30% 264.73% 98.07% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers