Highlights

[BTECH] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     58.94%    YoY -     74.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 25,658 31,738 26,308 23,152 23,072 20,660 16,550 7.57%
  YoY % -19.16% 20.64% 13.63% 0.35% 11.67% 24.83% -
  Horiz. % 155.03% 191.77% 158.96% 139.89% 139.41% 124.83% 100.00%
PBT 6,320 8,604 5,626 7,466 4,886 3,508 2,020 20.92%
  YoY % -26.55% 52.93% -24.65% 52.80% 39.28% 73.66% -
  Horiz. % 312.87% 425.94% 278.51% 369.60% 241.88% 173.66% 100.00%
Tax -1,662 -2,126 -1,410 -1,210 -1,228 -984 -852 11.77%
  YoY % 21.83% -50.78% -16.53% 1.47% -24.80% -15.49% -
  Horiz. % 195.07% 249.53% 165.49% 142.02% 144.13% 115.49% 100.00%
NP 4,658 6,478 4,216 6,256 3,658 2,524 1,168 25.90%
  YoY % -28.10% 53.65% -32.61% 71.02% 44.93% 116.10% -
  Horiz. % 398.80% 554.62% 360.96% 535.62% 313.18% 216.10% 100.00%
NP to SH 4,742 6,374 4,102 6,224 3,574 2,400 1,104 27.47%
  YoY % -25.60% 55.39% -34.09% 74.15% 48.92% 117.39% -
  Horiz. % 429.53% 577.36% 371.56% 563.77% 323.73% 217.39% 100.00%
Tax Rate 26.30 % 24.71 % 25.06 % 16.21 % 25.13 % 28.05 % 42.18 % -7.56%
  YoY % 6.43% -1.40% 54.60% -35.50% -10.41% -33.50% -
  Horiz. % 62.35% 58.58% 59.41% 38.43% 59.58% 66.50% 100.00%
Total Cost 21,000 25,260 22,092 16,896 19,414 18,136 15,382 5.32%
  YoY % -16.86% 14.34% 30.75% -12.97% 7.05% 17.90% -
  Horiz. % 136.52% 164.22% 143.62% 109.84% 126.21% 117.90% 100.00%
Net Worth 55,439 55,439 47,879 45,360 40,319 40,319 32,618 9.23%
  YoY % 0.00% 15.79% 5.56% 12.50% 0.00% 23.61% -
  Horiz. % 169.97% 169.97% 146.79% 139.06% 123.61% 123.61% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,032 3,679 3,175 - - - - -
  YoY % 9.59% 15.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.98% 115.87% 100.00% - - - -
Div Payout % 85.03 % 57.72 % 77.41 % - % - % - % - % -
  YoY % 47.31% -25.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.84% 74.56% 100.00% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 55,439 55,439 47,879 45,360 40,319 40,319 32,618 9.23%
  YoY % 0.00% 15.79% 5.56% 12.50% 0.00% 23.61% -
  Horiz. % 169.97% 169.97% 146.79% 139.06% 123.61% 123.61% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 250,909 0.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.43% -
  Horiz. % 100.43% 100.43% 100.43% 100.43% 100.43% 100.43% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 18.15 % 20.41 % 16.03 % 27.02 % 15.85 % 12.22 % 7.06 % 17.03%
  YoY % -11.07% 27.32% -40.67% 70.47% 29.71% 73.09% -
  Horiz. % 257.08% 289.09% 227.05% 382.72% 224.50% 173.09% 100.00%
ROE 8.55 % 11.50 % 8.57 % 13.72 % 8.86 % 5.95 % 3.38 % 16.71%
  YoY % -25.65% 34.19% -37.54% 54.85% 48.91% 76.04% -
  Horiz. % 252.96% 340.24% 253.55% 405.92% 262.13% 176.04% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.18 12.59 10.44 9.19 9.16 8.20 6.60 7.48%
  YoY % -19.14% 20.59% 13.60% 0.33% 11.71% 24.24% -
  Horiz. % 154.24% 190.76% 158.18% 139.24% 138.79% 124.24% 100.00%
EPS 1.88 2.52 1.62 2.46 1.42 0.96 0.44 27.36%
  YoY % -25.40% 55.56% -34.15% 73.24% 47.92% 118.18% -
  Horiz. % 427.27% 572.73% 368.18% 559.09% 322.73% 218.18% 100.00%
DPS 1.60 1.46 1.26 0.00 0.00 0.00 0.00 -
  YoY % 9.59% 15.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.98% 115.87% 100.00% - - - -
NAPS 0.2200 0.2200 0.1900 0.1800 0.1600 0.1600 0.1300 9.16%
  YoY % 0.00% 15.79% 5.56% 12.50% 0.00% 23.08% -
  Horiz. % 169.23% 169.23% 146.15% 138.46% 123.08% 123.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.18 12.59 10.44 9.19 9.16 8.20 6.57 7.56%
  YoY % -19.14% 20.59% 13.60% 0.33% 11.71% 24.81% -
  Horiz. % 154.95% 191.63% 158.90% 139.88% 139.42% 124.81% 100.00%
EPS 1.88 2.52 1.62 2.46 1.42 0.96 0.44 27.36%
  YoY % -25.40% 55.56% -34.15% 73.24% 47.92% 118.18% -
  Horiz. % 427.27% 572.73% 368.18% 559.09% 322.73% 218.18% 100.00%
DPS 1.60 1.46 1.26 0.00 0.00 0.00 0.00 -
  YoY % 9.59% 15.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.98% 115.87% 100.00% - - - -
NAPS 0.2200 0.2200 0.1900 0.1800 0.1600 0.1600 0.1294 9.24%
  YoY % 0.00% 15.79% 5.56% 12.50% 0.00% 23.65% -
  Horiz. % 170.02% 170.02% 146.83% 139.10% 123.65% 123.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.3300 0.3750 0.2900 0.2300 0.1500 0.1300 0.1200 -
P/RPS 3.24 2.98 2.78 2.50 1.64 1.59 1.82 10.08%
  YoY % 8.72% 7.19% 11.20% 52.44% 3.14% -12.64% -
  Horiz. % 178.02% 163.74% 152.75% 137.36% 90.11% 87.36% 100.00%
P/EPS 17.54 14.83 17.82 9.31 10.58 13.65 27.27 -7.08%
  YoY % 18.27% -16.78% 91.41% -12.00% -22.49% -49.94% -
  Horiz. % 64.32% 54.38% 65.35% 34.14% 38.80% 50.06% 100.00%
EY 5.70 6.74 5.61 10.74 9.46 7.33 3.67 7.61%
  YoY % -15.43% 20.14% -47.77% 13.53% 29.06% 99.73% -
  Horiz. % 155.31% 183.65% 152.86% 292.64% 257.77% 199.73% 100.00%
DY 4.85 3.89 4.34 0.00 0.00 0.00 0.00 -
  YoY % 24.68% -10.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.75% 89.63% 100.00% - - - -
P/NAPS 1.50 1.70 1.53 1.28 0.94 0.81 0.92 8.48%
  YoY % -11.76% 11.11% 19.53% 36.17% 16.05% -11.96% -
  Horiz. % 163.04% 184.78% 166.30% 139.13% 102.17% 88.04% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 27/08/15 27/08/14 27/08/13 28/08/12 24/08/11 -
Price 0.3200 0.3550 0.2300 0.2200 0.1550 0.1400 0.1050 -
P/RPS 3.14 2.82 2.20 2.39 1.69 1.71 1.59 12.00%
  YoY % 11.35% 28.18% -7.95% 41.42% -1.17% 7.55% -
  Horiz. % 197.48% 177.36% 138.36% 150.31% 106.29% 107.55% 100.00%
P/EPS 17.01 14.04 14.13 8.91 10.93 14.70 23.86 -5.48%
  YoY % 21.15% -0.64% 58.59% -18.48% -25.65% -38.39% -
  Horiz. % 71.29% 58.84% 59.22% 37.34% 45.81% 61.61% 100.00%
EY 5.88 7.12 7.08 11.23 9.15 6.80 4.19 5.80%
  YoY % -17.42% 0.56% -36.95% 22.73% 34.56% 62.29% -
  Horiz. % 140.33% 169.93% 168.97% 268.02% 218.38% 162.29% 100.00%
DY 5.00 4.11 5.48 0.00 0.00 0.00 0.00 -
  YoY % 21.65% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.24% 75.00% 100.00% - - - -
P/NAPS 1.45 1.61 1.21 1.22 0.97 0.88 0.81 10.18%
  YoY % -9.94% 33.06% -0.82% 25.77% 10.23% 8.64% -
  Horiz. % 179.01% 198.77% 149.38% 150.62% 119.75% 108.64% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers