Highlights

[BTECH] YoY Annualized Quarter 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 -     16.90%    YoY -     27.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 24,752 35,976 27,616 21,712 20,752 20,556 15,096 8.58%
  YoY % -31.20% 30.27% 27.19% 4.63% 0.95% 36.17% -
  Horiz. % 163.96% 238.31% 182.94% 143.83% 137.47% 136.17% 100.00%
PBT 6,836 9,940 5,544 5,288 4,208 3,228 1,532 28.28%
  YoY % -31.23% 79.29% 4.84% 25.67% 30.36% 110.70% -
  Horiz. % 446.21% 648.83% 361.88% 345.17% 274.67% 210.70% 100.00%
Tax -1,896 -2,500 -1,384 -1,408 -1,080 -1,052 -744 16.86%
  YoY % 24.16% -80.64% 1.70% -30.37% -2.66% -41.40% -
  Horiz. % 254.84% 336.02% 186.02% 189.25% 145.16% 141.40% 100.00%
NP 4,940 7,440 4,160 3,880 3,128 2,176 788 35.75%
  YoY % -33.60% 78.85% 7.22% 24.04% 43.75% 176.14% -
  Horiz. % 626.90% 944.16% 527.92% 492.39% 396.95% 276.14% 100.00%
NP to SH 5,080 7,288 4,068 3,916 3,076 2,048 752 37.45%
  YoY % -30.30% 79.15% 3.88% 27.31% 50.20% 172.34% -
  Horiz. % 675.53% 969.15% 540.96% 520.74% 409.04% 272.34% 100.00%
Tax Rate 27.74 % 25.15 % 24.96 % 26.63 % 25.67 % 32.59 % 48.56 % -8.90%
  YoY % 10.30% 0.76% -6.27% 3.74% -21.23% -32.89% -
  Horiz. % 57.13% 51.79% 51.40% 54.84% 52.86% 67.11% 100.00%
Total Cost 19,812 28,536 23,456 17,832 17,624 18,380 14,308 5.57%
  YoY % -30.57% 21.66% 31.54% 1.18% -4.11% 28.46% -
  Horiz. % 138.47% 199.44% 163.94% 124.63% 123.18% 128.46% 100.00%
Net Worth 57,960 55,439 47,879 42,840 42,840 40,319 37,599 7.47%
  YoY % 4.55% 15.79% 11.76% 0.00% 6.25% 7.23% -
  Horiz. % 154.15% 147.45% 127.34% 113.94% 113.94% 107.23% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 57,960 55,439 47,879 42,840 42,840 40,319 37,599 7.47%
  YoY % 4.55% 15.79% 11.76% 0.00% 6.25% 7.23% -
  Horiz. % 154.15% 147.45% 127.34% 113.94% 113.94% 107.23% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 268,571 -1.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.17% -
  Horiz. % 93.83% 93.83% 93.83% 93.83% 93.83% 93.83% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.96 % 20.68 % 15.06 % 17.87 % 15.07 % 10.59 % 5.22 % 25.02%
  YoY % -3.48% 37.32% -15.72% 18.58% 42.30% 102.87% -
  Horiz. % 382.38% 396.17% 288.51% 342.34% 288.70% 202.87% 100.00%
ROE 8.76 % 13.15 % 8.50 % 9.14 % 7.18 % 5.08 % 2.00 % 27.88%
  YoY % -33.38% 54.71% -7.00% 27.30% 41.34% 154.00% -
  Horiz. % 438.00% 657.50% 425.00% 457.00% 359.00% 254.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.82 14.28 10.96 8.62 8.23 8.16 5.62 9.74%
  YoY % -31.23% 30.29% 27.15% 4.74% 0.86% 45.20% -
  Horiz. % 174.73% 254.09% 195.02% 153.38% 146.44% 145.20% 100.00%
EPS 2.00 2.88 1.60 1.56 1.24 0.80 0.28 38.73%
  YoY % -30.56% 80.00% 2.56% 25.81% 55.00% 185.71% -
  Horiz. % 714.29% 1,028.57% 571.43% 557.14% 442.86% 285.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2300 0.2200 0.1900 0.1700 0.1700 0.1600 0.1400 8.62%
  YoY % 4.55% 15.79% 11.76% 0.00% 6.25% 14.29% -
  Horiz. % 164.29% 157.14% 135.71% 121.43% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.82 14.28 10.96 8.62 8.23 8.16 5.99 8.58%
  YoY % -31.23% 30.29% 27.15% 4.74% 0.86% 36.23% -
  Horiz. % 163.94% 238.40% 182.97% 143.91% 137.40% 136.23% 100.00%
EPS 2.00 2.88 1.60 1.56 1.24 0.80 0.30 37.15%
  YoY % -30.56% 80.00% 2.56% 25.81% 55.00% 166.67% -
  Horiz. % 666.67% 960.00% 533.33% 520.00% 413.33% 266.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2300 0.2200 0.1900 0.1700 0.1700 0.1600 0.1492 7.47%
  YoY % 4.55% 15.79% 11.76% 0.00% 6.25% 7.24% -
  Horiz. % 154.16% 147.45% 127.35% 113.94% 113.94% 107.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.3600 0.2350 0.2800 0.1800 0.1400 0.1400 0.1050 -
P/RPS 3.67 1.65 2.56 2.09 1.70 1.72 1.87 11.88%
  YoY % 122.42% -35.55% 22.49% 22.94% -1.16% -8.02% -
  Horiz. % 196.26% 88.24% 136.90% 111.76% 90.91% 91.98% 100.00%
P/EPS 17.86 8.13 17.35 11.58 11.47 17.23 37.50 -11.62%
  YoY % 119.68% -53.14% 49.83% 0.96% -33.43% -54.05% -
  Horiz. % 47.63% 21.68% 46.27% 30.88% 30.59% 45.95% 100.00%
EY 5.60 12.31 5.77 8.63 8.72 5.80 2.67 13.13%
  YoY % -54.51% 113.34% -33.14% -1.03% 50.34% 117.23% -
  Horiz. % 209.74% 461.05% 216.10% 323.22% 326.59% 217.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.57 1.07 1.47 1.06 0.82 0.88 0.75 13.09%
  YoY % 46.73% -27.21% 38.68% 29.27% -6.82% 17.33% -
  Horiz. % 209.33% 142.67% 196.00% 141.33% 109.33% 117.33% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 27/05/16 27/05/15 23/05/14 28/05/13 18/05/12 13/05/11 -
Price 0.3750 0.2550 0.3100 0.2300 0.1500 0.1500 0.1600 -
P/RPS 3.82 1.79 2.83 2.67 1.82 1.84 2.85 5.00%
  YoY % 113.41% -36.75% 5.99% 46.70% -1.09% -35.44% -
  Horiz. % 134.04% 62.81% 99.30% 93.68% 63.86% 64.56% 100.00%
P/EPS 18.60 8.82 19.20 14.80 12.29 18.46 57.14 -17.05%
  YoY % 110.88% -54.06% 29.73% 20.42% -33.42% -67.69% -
  Horiz. % 32.55% 15.44% 33.60% 25.90% 21.51% 32.31% 100.00%
EY 5.38 11.34 5.21 6.76 8.14 5.42 1.75 20.56%
  YoY % -52.56% 117.66% -22.93% -16.95% 50.18% 209.71% -
  Horiz. % 307.43% 648.00% 297.71% 386.29% 465.14% 309.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.63 1.16 1.63 1.35 0.88 0.94 1.14 6.13%
  YoY % 40.52% -28.83% 20.74% 53.41% -6.38% -17.54% -
  Horiz. % 142.98% 101.75% 142.98% 118.42% 77.19% 82.46% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS