Highlights

[BTECH] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -5.51%    YoY -     -29.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 26,525 26,718 32,269 26,977 23,404 23,906 21,197 3.81%
  YoY % -0.72% -17.20% 19.62% 15.27% -2.10% 12.78% -
  Horiz. % 125.14% 126.05% 152.23% 127.27% 110.41% 112.78% 100.00%
PBT 6,521 6,282 7,916 5,273 6,706 4,904 3,548 10.67%
  YoY % 3.80% -20.63% 50.11% -21.37% 36.76% 38.22% -
  Horiz. % 183.80% 177.08% 223.11% 148.63% 189.03% 138.22% 100.00%
Tax -1,597 -1,597 -1,924 -1,320 -1,177 -1,254 -1,061 7.05%
  YoY % 0.00% 16.98% -45.76% -12.12% 6.16% -18.22% -
  Horiz. % 150.50% 150.50% 181.28% 124.37% 110.93% 118.22% 100.00%
NP 4,924 4,685 5,992 3,953 5,529 3,649 2,486 12.05%
  YoY % 5.09% -21.81% 51.57% -28.50% 51.52% 46.76% -
  Horiz. % 198.02% 188.42% 240.97% 158.98% 222.36% 146.76% 100.00%
NP to SH 4,928 4,696 5,918 3,876 5,498 3,517 2,365 13.01%
  YoY % 4.94% -20.66% 52.70% -29.51% 56.33% 48.70% -
  Horiz. % 208.34% 198.53% 250.23% 163.87% 232.47% 148.70% 100.00%
Tax Rate 24.49 % 25.42 % 24.31 % 25.03 % 17.55 % 25.58 % 29.91 % -3.28%
  YoY % -3.66% 4.57% -2.88% 42.62% -31.39% -14.48% -
  Horiz. % 81.88% 84.99% 81.28% 83.68% 58.68% 85.52% 100.00%
Total Cost 21,601 22,033 26,277 23,024 17,874 20,257 18,710 2.42%
  YoY % -1.96% -16.15% 14.13% 28.81% -11.76% 8.27% -
  Horiz. % 115.45% 117.76% 140.44% 123.05% 95.53% 108.27% 100.00%
Net Worth 55,439 55,439 55,439 45,360 45,360 42,840 40,319 5.45%
  YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% -
  Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,688 2,688 2,452 2,116 - - - -
  YoY % 0.00% 9.59% 15.87% 0.00% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 115.87% 100.00% - - -
Div Payout % 54.55 % 57.24 % 41.44 % 54.61 % - % - % - % -
  YoY % -4.70% 38.13% -24.12% 0.00% 0.00% 0.00% -
  Horiz. % 99.89% 104.82% 75.88% 100.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 55,439 55,439 55,439 45,360 45,360 42,840 40,319 5.45%
  YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% -
  Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.56 % 17.54 % 18.57 % 14.65 % 23.63 % 15.26 % 11.73 % 7.94%
  YoY % 5.82% -5.55% 26.76% -38.00% 54.85% 30.09% -
  Horiz. % 158.23% 149.53% 158.31% 124.89% 201.45% 130.09% 100.00%
ROE 8.89 % 8.47 % 10.68 % 8.54 % 12.12 % 8.21 % 5.87 % 7.16%
  YoY % 4.96% -20.69% 25.06% -29.54% 47.62% 39.86% -
  Horiz. % 151.45% 144.29% 181.94% 145.49% 206.47% 139.86% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.53 10.60 12.81 10.71 9.29 9.49 8.41 3.82%
  YoY % -0.66% -17.25% 19.61% 15.29% -2.11% 12.84% -
  Horiz. % 125.21% 126.04% 152.32% 127.35% 110.46% 112.84% 100.00%
EPS 1.96 1.87 2.35 1.53 2.19 1.40 0.93 13.22%
  YoY % 4.81% -20.43% 53.59% -30.14% 56.43% 50.54% -
  Horiz. % 210.75% 201.08% 252.69% 164.52% 235.48% 150.54% 100.00%
DPS 1.07 1.07 0.97 0.84 0.00 0.00 0.00 -
  YoY % 0.00% 10.31% 15.48% 0.00% 0.00% 0.00% -
  Horiz. % 127.38% 127.38% 115.48% 100.00% - - -
NAPS 0.2200 0.2200 0.2200 0.1800 0.1800 0.1700 0.1600 5.45%
  YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% -
  Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.53 10.60 12.81 10.71 9.29 9.49 8.41 3.82%
  YoY % -0.66% -17.25% 19.61% 15.29% -2.11% 12.84% -
  Horiz. % 125.21% 126.04% 152.32% 127.35% 110.46% 112.84% 100.00%
EPS 1.96 1.87 2.35 1.53 2.19 1.40 0.93 13.22%
  YoY % 4.81% -20.43% 53.59% -30.14% 56.43% 50.54% -
  Horiz. % 210.75% 201.08% 252.69% 164.52% 235.48% 150.54% 100.00%
DPS 1.07 1.07 0.97 0.84 0.00 0.00 0.00 -
  YoY % 0.00% 10.31% 15.48% 0.00% 0.00% 0.00% -
  Horiz. % 127.38% 127.38% 115.48% 100.00% - - -
NAPS 0.2200 0.2200 0.2200 0.1800 0.1800 0.1700 0.1600 5.45%
  YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% -
  Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2500 0.3250 0.3200 0.2600 0.3050 0.1650 0.1200 -
P/RPS 2.38 3.07 2.50 2.43 3.28 1.74 1.43 8.86%
  YoY % -22.48% 22.80% 2.88% -25.91% 88.51% 21.68% -
  Horiz. % 166.43% 214.69% 174.83% 169.93% 229.37% 121.68% 100.00%
P/EPS 12.78 17.44 13.62 16.90 13.98 11.82 12.78 -
  YoY % -26.72% 28.05% -19.41% 20.89% 18.27% -7.51% -
  Horiz. % 100.00% 136.46% 106.57% 132.24% 109.39% 92.49% 100.00%
EY 7.82 5.73 7.34 5.92 7.15 8.46 7.82 -
  YoY % 36.47% -21.93% 23.99% -17.20% -15.48% 8.18% -
  Horiz. % 100.00% 73.27% 93.86% 75.70% 91.43% 108.18% 100.00%
DY 4.27 3.28 3.04 3.23 0.00 0.00 0.00 -
  YoY % 30.18% 7.89% -5.88% 0.00% 0.00% 0.00% -
  Horiz. % 132.20% 101.55% 94.12% 100.00% - - -
P/NAPS 1.14 1.48 1.45 1.44 1.69 0.97 0.75 7.22%
  YoY % -22.97% 2.07% 0.69% -14.79% 74.23% 29.33% -
  Horiz. % 152.00% 197.33% 193.33% 192.00% 225.33% 129.33% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 21/11/17 22/11/16 26/11/15 25/11/14 20/11/13 27/11/12 -
Price 0.2250 0.3000 0.3500 0.2600 0.3250 0.1700 0.1200 -
P/RPS 2.14 2.83 2.73 2.43 3.50 1.79 1.43 6.95%
  YoY % -24.38% 3.66% 12.35% -30.57% 95.53% 25.17% -
  Horiz. % 149.65% 197.90% 190.91% 169.93% 244.76% 125.17% 100.00%
P/EPS 11.51 16.10 14.90 16.90 14.89 12.18 12.78 -1.73%
  YoY % -28.51% 8.05% -11.83% 13.50% 22.25% -4.69% -
  Horiz. % 90.06% 125.98% 116.59% 132.24% 116.51% 95.31% 100.00%
EY 8.69 6.21 6.71 5.92 6.71 8.21 7.82 1.77%
  YoY % 39.94% -7.45% 13.34% -11.77% -18.27% 4.99% -
  Horiz. % 111.13% 79.41% 85.81% 75.70% 85.81% 104.99% 100.00%
DY 4.74 3.56 2.78 3.23 0.00 0.00 0.00 -
  YoY % 33.15% 28.06% -13.93% 0.00% 0.00% 0.00% -
  Horiz. % 146.75% 110.22% 86.07% 100.00% - - -
P/NAPS 1.02 1.36 1.59 1.44 1.81 1.00 0.75 5.26%
  YoY % -25.00% -14.47% 10.42% -20.44% 81.00% 33.33% -
  Horiz. % 136.00% 181.33% 212.00% 192.00% 241.33% 133.33% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
6. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 下跌股:优乐 99仙支撑 南洋行家论股
PARTNERS & BROKERS