Highlights

[BTECH] QoQ TTM 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 -     6.27%    YoY -     33.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM 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 24,175 24,592 24,792 24,552 23,793 22,967 2.39%
  QoQ % -1.57% -1.70% -0.81% 0.98% 3.19% 3.60% -
  Horiz. % 103.61% 105.26% 107.08% 107.95% 106.90% 103.60% 100.00%
PBT 6,137 5,959 5,897 4,877 4,607 4,820 4,492 23.05%
  QoQ % 2.99% 1.05% 20.91% 5.86% -4.42% 7.30% -
  Horiz. % 136.62% 132.66% 131.28% 108.57% 102.56% 107.30% 100.00%
Tax -957 -1,126 -1,175 -1,266 -1,184 -1,392 -1,369 -21.18%
  QoQ % 15.01% 4.17% 7.19% -6.93% 14.94% -1.68% -
  Horiz. % 69.91% 82.25% 85.83% 92.48% 86.49% 101.68% 100.00%
NP 5,180 4,833 4,722 3,611 3,423 3,428 3,123 39.99%
  QoQ % 7.18% 2.35% 30.77% 5.49% -0.15% 9.77% -
  Horiz. % 165.87% 154.76% 151.20% 115.63% 109.61% 109.77% 100.00%
NP to SH 5,147 4,836 4,675 3,560 3,350 3,304 2,997 43.27%
  QoQ % 6.43% 3.44% 31.32% 6.27% 1.39% 10.24% -
  Horiz. % 171.74% 161.36% 155.99% 118.79% 111.78% 110.24% 100.00%
Tax Rate 15.59 % 18.90 % 19.93 % 25.96 % 25.70 % 28.88 % 30.48 % -35.96%
  QoQ % -17.51% -5.17% -23.23% 1.01% -11.01% -5.25% -
  Horiz. % 51.15% 62.01% 65.39% 85.17% 84.32% 94.75% 100.00%
Total Cost 18,616 19,342 19,870 21,181 21,129 20,365 19,844 -4.16%
  QoQ % -3.75% -2.66% -6.19% 0.25% 3.75% 2.63% -
  Horiz. % 93.81% 97.47% 100.13% 106.74% 106.48% 102.63% 100.00%
Net Worth 45,830 45,360 45,360 42,840 42,840 42,840 40,319 8.89%
  QoQ % 1.04% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 113.67% 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 1,604 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 31.17 % - % - % - % - % - % - % -
  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 45,830 45,360 45,360 42,840 42,840 42,840 40,319 8.89%
  QoQ % 1.04% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 113.67% 112.50% 112.50% 106.25% 106.25% 106.25% 100.00%
NOSH 254,615 252,000 252,000 252,000 252,000 252,000 252,000 0.69%
  QoQ % 1.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.04% 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 % 19.99 % 19.20 % 14.57 % 13.94 % 14.41 % 13.60 % 36.72%
  QoQ % 8.90% 4.11% 31.78% 4.52% -3.26% 5.96% -
  Horiz. % 160.07% 146.99% 141.18% 107.13% 102.50% 105.96% 100.00%
ROE 11.23 % 10.66 % 10.31 % 8.31 % 7.82 % 7.71 % 7.43 % 31.60%
  QoQ % 5.35% 3.39% 24.07% 6.27% 1.43% 3.77% -
  Horiz. % 151.14% 143.47% 138.76% 111.84% 105.25% 103.77% 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 9.35 9.59 9.76 9.84 9.74 9.44 9.11 1.74%
  QoQ % -2.50% -1.74% -0.81% 1.03% 3.18% 3.62% -
  Horiz. % 102.63% 105.27% 107.14% 108.01% 106.92% 103.62% 100.00%
EPS 2.02 1.92 1.86 1.41 1.33 1.31 1.19 42.16%
  QoQ % 5.21% 3.23% 31.91% 6.02% 1.53% 10.08% -
  Horiz. % 169.75% 161.34% 156.30% 118.49% 111.76% 110.08% 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 - 252,000
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 9.59 9.76 9.84 9.74 9.44 9.11 2.39%
  QoQ % -1.56% -1.74% -0.81% 1.03% 3.18% 3.62% -
  Horiz. % 103.62% 105.27% 107.14% 108.01% 106.92% 103.62% 100.00%
EPS 2.04 1.92 1.86 1.41 1.33 1.31 1.19 43.10%
  QoQ % 6.25% 3.23% 31.91% 6.02% 1.53% 10.08% -
  Horiz. % 171.43% 161.34% 156.30% 118.49% 111.76% 110.08% 100.00%
DPS 0.64 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 0.1819 0.1800 0.1800 0.1700 0.1700 0.1700 0.1600 8.90%
  QoQ % 1.06% 0.00% 5.88% 0.00% 0.00% 6.25% -
  Horiz. % 113.69% 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 2.57 3.18 2.36 1.83 1.74 1.75 1.65 34.26%
  QoQ % -19.18% 34.75% 28.96% 5.17% -0.57% 6.06% -
  Horiz. % 155.76% 192.73% 143.03% 110.91% 105.45% 106.06% 100.00%
P/EPS 11.87 15.89 12.40 12.74 12.79 12.58 12.61 -3.94%
  QoQ % -25.30% 28.15% -2.67% -0.39% 1.67% -0.24% -
  Horiz. % 94.13% 126.01% 98.33% 101.03% 101.43% 99.76% 100.00%
EY 8.42 6.29 8.07 7.85 7.82 7.95 7.93 4.07%
  QoQ % 33.86% -22.06% 2.80% 0.38% -1.64% 0.25% -
  Horiz. % 106.18% 79.32% 101.77% 98.99% 98.61% 100.25% 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 3.26 3.39 2.25 2.34 1.74 1.80 1.70 54.17%
  QoQ % -3.83% 50.67% -3.85% 34.48% -3.33% 5.88% -
  Horiz. % 191.76% 199.41% 132.35% 137.65% 102.35% 105.88% 100.00%
P/EPS 15.09 16.94 11.86 16.28 12.79 12.97 13.03 10.25%
  QoQ % -10.92% 42.83% -27.15% 27.29% -1.39% -0.46% -
  Horiz. % 115.81% 130.01% 91.02% 124.94% 98.16% 99.54% 100.00%
EY 6.63 5.90 8.43 6.14 7.82 7.71 7.67 -9.23%
  QoQ % 12.37% -30.01% 37.30% -21.48% 1.43% 0.52% -
  Horiz. % 86.44% 76.92% 109.91% 80.05% 101.96% 100.52% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers