Highlights

[BTECH] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     37.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,858 27,060 23,796 24,552 21,761 18,546 15,942 11.62%
  YoY % 14.04% 13.72% -3.08% 12.83% 17.34% 16.33% -
  Horiz. % 193.56% 169.74% 149.27% 154.01% 136.50% 116.33% 100.00%
PBT 6,345 5,996 6,137 4,607 3,808 4,173 1,844 22.85%
  YoY % 5.82% -2.30% 33.21% 20.98% -8.75% 126.30% -
  Horiz. % 344.09% 325.16% 332.81% 249.84% 206.51% 226.30% 100.00%
Tax -1,393 -1,296 -957 -1,184 -1,252 -1,067 -826 9.09%
  YoY % -7.48% -35.42% 19.17% 5.43% -17.34% -29.18% -
  Horiz. % 168.64% 156.90% 115.86% 143.34% 151.57% 129.18% 100.00%
NP 4,952 4,700 5,180 3,423 2,556 3,106 1,018 30.14%
  YoY % 5.36% -9.27% 51.33% 33.92% -17.71% 205.11% -
  Horiz. % 486.44% 461.69% 508.84% 336.25% 251.08% 305.11% 100.00%
NP to SH 4,890 4,699 5,147 3,350 2,440 3,053 1,069 28.81%
  YoY % 4.06% -8.70% 53.64% 37.30% -20.08% 185.59% -
  Horiz. % 457.44% 439.57% 481.48% 313.38% 228.25% 285.59% 100.00%
Tax Rate 21.95 % 21.61 % 15.59 % 25.70 % 32.88 % 25.57 % 44.79 % -11.20%
  YoY % 1.57% 38.61% -39.34% -21.84% 28.59% -42.91% -
  Horiz. % 49.01% 48.25% 34.81% 57.38% 73.41% 57.09% 100.00%
Total Cost 25,906 22,360 18,616 21,129 19,205 15,440 14,924 9.62%
  YoY % 15.86% 20.11% -11.89% 10.02% 24.38% 3.46% -
  Horiz. % 173.59% 149.83% 124.74% 141.58% 128.69% 103.46% 100.00%
Net Worth 55,439 52,919 45,372 42,840 40,511 40,428 35,233 7.84%
  YoY % 4.76% 16.63% 5.91% 5.75% 0.20% 14.75% -
  Horiz. % 157.35% 150.20% 128.78% 121.59% 114.98% 114.75% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,855 3,175 1,588 - - 1,212 1,208 21.32%
  YoY % 21.43% 99.95% 0.00% 0.00% 0.00% 0.40% -
  Horiz. % 319.17% 262.85% 131.46% 0.00% 0.00% 100.40% 100.00%
Div Payout % 78.85 % 67.57 % 30.85 % - % - % 39.73 % 113.00 % -5.82%
  YoY % 16.69% 119.03% 0.00% 0.00% 0.00% -64.84% -
  Horiz. % 69.78% 59.80% 27.30% 0.00% 0.00% 35.16% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 55,439 52,919 45,372 42,840 40,511 40,428 35,233 7.84%
  YoY % 4.76% 16.63% 5.91% 5.75% 0.20% 14.75% -
  Horiz. % 157.35% 150.20% 128.78% 121.59% 114.98% 114.75% 100.00%
NOSH 252,000 252,000 252,068 252,000 253,195 252,678 251,666 0.02%
  YoY % 0.00% -0.03% 0.03% -0.47% 0.20% 0.40% -
  Horiz. % 100.13% 100.13% 100.16% 100.13% 100.61% 100.40% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.05 % 17.37 % 21.77 % 13.94 % 11.75 % 16.75 % 6.39 % 16.57%
  YoY % -7.60% -20.21% 56.17% 18.64% -29.85% 162.13% -
  Horiz. % 251.17% 271.83% 340.69% 218.15% 183.88% 262.13% 100.00%
ROE 8.82 % 8.88 % 11.34 % 7.82 % 6.02 % 7.55 % 3.03 % 19.47%
  YoY % -0.68% -21.69% 45.01% 29.90% -20.26% 149.17% -
  Horiz. % 291.09% 293.07% 374.26% 258.09% 198.68% 249.17% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.25 10.74 9.44 9.74 8.59 7.34 6.33 11.62%
  YoY % 14.06% 13.77% -3.08% 13.39% 17.03% 15.96% -
  Horiz. % 193.52% 169.67% 149.13% 153.87% 135.70% 115.96% 100.00%
EPS 1.94 1.86 2.04 1.33 0.97 1.21 0.42 29.02%
  YoY % 4.30% -8.82% 53.38% 37.11% -19.83% 188.10% -
  Horiz. % 461.90% 442.86% 485.71% 316.67% 230.95% 288.10% 100.00%
DPS 1.53 1.26 0.63 0.00 0.00 0.48 0.48 21.29%
  YoY % 21.43% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 318.75% 262.50% 131.25% 0.00% 0.00% 100.00% 100.00%
NAPS 0.2200 0.2100 0.1800 0.1700 0.1600 0.1600 0.1400 7.82%
  YoY % 4.76% 16.67% 5.88% 6.25% 0.00% 14.29% -
  Horiz. % 157.14% 150.00% 128.57% 121.43% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.25 10.74 9.44 9.74 8.64 7.36 6.33 11.62%
  YoY % 14.06% 13.77% -3.08% 12.73% 17.39% 16.27% -
  Horiz. % 193.52% 169.67% 149.13% 153.87% 136.49% 116.27% 100.00%
EPS 1.94 1.86 2.04 1.33 0.97 1.21 0.42 29.02%
  YoY % 4.30% -8.82% 53.38% 37.11% -19.83% 188.10% -
  Horiz. % 461.90% 442.86% 485.71% 316.67% 230.95% 288.10% 100.00%
DPS 1.53 1.26 0.63 0.00 0.00 0.48 0.48 21.29%
  YoY % 21.43% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 318.75% 262.50% 131.25% 0.00% 0.00% 100.00% 100.00%
NAPS 0.2200 0.2100 0.1800 0.1700 0.1608 0.1604 0.1398 7.84%
  YoY % 4.76% 16.67% 5.88% 5.72% 0.25% 14.74% -
  Horiz. % 157.37% 150.21% 128.76% 121.60% 115.02% 114.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.3400 0.2450 0.2400 0.1700 0.1200 0.1500 0.1100 -
P/RPS 2.78 2.28 2.54 1.74 1.40 2.04 1.74 8.11%
  YoY % 21.93% -10.24% 45.98% 24.29% -31.37% 17.24% -
  Horiz. % 159.77% 131.03% 145.98% 100.00% 80.46% 117.24% 100.00%
P/EPS 17.52 13.14 11.75 12.79 12.45 12.41 25.90 -6.30%
  YoY % 33.33% 11.83% -8.13% 2.73% 0.32% -52.08% -
  Horiz. % 67.64% 50.73% 45.37% 49.38% 48.07% 47.92% 100.00%
EY 5.71 7.61 8.51 7.82 8.03 8.06 3.86 6.74%
  YoY % -24.97% -10.58% 8.82% -2.62% -0.37% 108.81% -
  Horiz. % 147.93% 197.15% 220.47% 202.59% 208.03% 208.81% 100.00%
DY 4.50 5.14 2.63 0.00 0.00 3.20 4.36 0.53%
  YoY % -12.45% 95.44% 0.00% 0.00% 0.00% -26.61% -
  Horiz. % 103.21% 117.89% 60.32% 0.00% 0.00% 73.39% 100.00%
P/NAPS 1.55 1.17 1.33 1.00 0.75 0.94 0.79 11.88%
  YoY % 32.48% -12.03% 33.00% 33.33% -20.21% 18.99% -
  Horiz. % 196.20% 148.10% 168.35% 126.58% 94.94% 118.99% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 24/02/16 27/02/15 26/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.3550 0.2500 0.3050 0.1700 0.1050 0.1200 0.1050 -
P/RPS 2.90 2.33 3.23 1.74 1.22 1.63 1.66 9.73%
  YoY % 24.46% -27.86% 85.63% 42.62% -25.15% -1.81% -
  Horiz. % 174.70% 140.36% 194.58% 104.82% 73.49% 98.19% 100.00%
P/EPS 18.29 13.41 14.94 12.79 10.90 9.93 24.72 -4.89%
  YoY % 36.39% -10.24% 16.81% 17.34% 9.77% -59.83% -
  Horiz. % 73.99% 54.25% 60.44% 51.74% 44.09% 40.17% 100.00%
EY 5.47 7.46 6.69 7.82 9.18 10.07 4.05 5.13%
  YoY % -26.68% 11.51% -14.45% -14.81% -8.84% 148.64% -
  Horiz. % 135.06% 184.20% 165.19% 193.09% 226.67% 248.64% 100.00%
DY 4.31 5.04 2.07 0.00 0.00 4.00 4.57 -0.97%
  YoY % -14.48% 143.48% 0.00% 0.00% 0.00% -12.47% -
  Horiz. % 94.31% 110.28% 45.30% 0.00% 0.00% 87.53% 100.00%
P/NAPS 1.61 1.19 1.69 1.00 0.66 0.75 0.75 13.56%
  YoY % 35.29% -29.59% 69.00% 51.52% -12.00% 0.00% -
  Horiz. % 214.67% 158.67% 225.33% 133.33% 88.00% 100.00% 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
 
 

114  95  521  1664 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.020.00 
 BIOHLDG 0.36+0.005 
 SAPNRG 0.120.00 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.080.00 
 PHB 0.03-0.005 
 AT 0.205-0.005 
 ALAM-WA 0.04+0.005 
 ASIABIO-OR 0.0150.00 
 ARMADA 0.31-0.01 

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