Highlights

[BTECH] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -20.96%    YoY -     3.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 27,600 24,752 35,976 27,616 21,712 20,752 20,556 5.03%
  YoY % 11.51% -31.20% 30.27% 27.19% 4.63% 0.95% -
  Horiz. % 134.27% 120.41% 175.01% 134.35% 105.62% 100.95% 100.00%
PBT 7,024 6,836 9,940 5,544 5,288 4,208 3,228 13.83%
  YoY % 2.75% -31.23% 79.29% 4.84% 25.67% 30.36% -
  Horiz. % 217.60% 211.77% 307.93% 171.75% 163.82% 130.36% 100.00%
Tax -1,784 -1,896 -2,500 -1,384 -1,408 -1,080 -1,052 9.20%
  YoY % 5.91% 24.16% -80.64% 1.70% -30.37% -2.66% -
  Horiz. % 169.58% 180.23% 237.64% 131.56% 133.84% 102.66% 100.00%
NP 5,240 4,940 7,440 4,160 3,880 3,128 2,176 15.77%
  YoY % 6.07% -33.60% 78.85% 7.22% 24.04% 43.75% -
  Horiz. % 240.81% 227.02% 341.91% 191.18% 178.31% 143.75% 100.00%
NP to SH 5,220 5,080 7,288 4,068 3,916 3,076 2,048 16.87%
  YoY % 2.76% -30.30% 79.15% 3.88% 27.31% 50.20% -
  Horiz. % 254.88% 248.05% 355.86% 198.63% 191.21% 150.20% 100.00%
Tax Rate 25.40 % 27.74 % 25.15 % 24.96 % 26.63 % 25.67 % 32.59 % -4.07%
  YoY % -8.44% 10.30% 0.76% -6.27% 3.74% -21.23% -
  Horiz. % 77.94% 85.12% 77.17% 76.59% 81.71% 78.77% 100.00%
Total Cost 22,360 19,812 28,536 23,456 17,832 17,624 18,380 3.32%
  YoY % 12.86% -30.57% 21.66% 31.54% 1.18% -4.11% -
  Horiz. % 121.65% 107.79% 155.26% 127.62% 97.02% 95.89% 100.00%
Net Worth 57,960 57,960 55,439 47,879 42,840 42,840 40,319 6.23%
  YoY % 0.00% 4.55% 15.79% 11.76% 0.00% 6.25% -
  Horiz. % 143.75% 143.75% 137.50% 118.75% 106.25% 106.25% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 57,960 57,960 55,439 47,879 42,840 42,840 40,319 6.23%
  YoY % 0.00% 4.55% 15.79% 11.76% 0.00% 6.25% -
  Horiz. % 143.75% 143.75% 137.50% 118.75% 106.25% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.99 % 19.96 % 20.68 % 15.06 % 17.87 % 15.07 % 10.59 % 10.22%
  YoY % -4.86% -3.48% 37.32% -15.72% 18.58% 42.30% -
  Horiz. % 179.32% 188.48% 195.28% 142.21% 168.74% 142.30% 100.00%
ROE 9.01 % 8.76 % 13.15 % 8.50 % 9.14 % 7.18 % 5.08 % 10.02%
  YoY % 2.85% -33.38% 54.71% -7.00% 27.30% 41.34% -
  Horiz. % 177.36% 172.44% 258.86% 167.32% 179.92% 141.34% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.95 9.82 14.28 10.96 8.62 8.23 8.16 5.02%
  YoY % 11.51% -31.23% 30.29% 27.15% 4.74% 0.86% -
  Horiz. % 134.19% 120.34% 175.00% 134.31% 105.64% 100.86% 100.00%
EPS 2.08 2.00 2.88 1.60 1.56 1.24 0.80 17.25%
  YoY % 4.00% -30.56% 80.00% 2.56% 25.81% 55.00% -
  Horiz. % 260.00% 250.00% 360.00% 200.00% 195.00% 155.00% 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 0.2300 0.2200 0.1900 0.1700 0.1700 0.1600 6.23%
  YoY % 0.00% 4.55% 15.79% 11.76% 0.00% 6.25% -
  Horiz. % 143.75% 143.75% 137.50% 118.75% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.95 9.82 14.28 10.96 8.62 8.23 8.16 5.02%
  YoY % 11.51% -31.23% 30.29% 27.15% 4.74% 0.86% -
  Horiz. % 134.19% 120.34% 175.00% 134.31% 105.64% 100.86% 100.00%
EPS 2.08 2.00 2.88 1.60 1.56 1.24 0.80 17.25%
  YoY % 4.00% -30.56% 80.00% 2.56% 25.81% 55.00% -
  Horiz. % 260.00% 250.00% 360.00% 200.00% 195.00% 155.00% 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 0.2300 0.2200 0.1900 0.1700 0.1700 0.1600 6.23%
  YoY % 0.00% 4.55% 15.79% 11.76% 0.00% 6.25% -
  Horiz. % 143.75% 143.75% 137.50% 118.75% 106.25% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2950 0.3600 0.2350 0.2800 0.1800 0.1400 0.1400 -
P/RPS 2.69 3.67 1.65 2.56 2.09 1.70 1.72 7.73%
  YoY % -26.70% 122.42% -35.55% 22.49% 22.94% -1.16% -
  Horiz. % 156.40% 213.37% 95.93% 148.84% 121.51% 98.84% 100.00%
P/EPS 14.24 17.86 8.13 17.35 11.58 11.47 17.23 -3.13%
  YoY % -20.27% 119.68% -53.14% 49.83% 0.96% -33.43% -
  Horiz. % 82.65% 103.66% 47.19% 100.70% 67.21% 66.57% 100.00%
EY 7.02 5.60 12.31 5.77 8.63 8.72 5.80 3.23%
  YoY % 25.36% -54.51% 113.34% -33.14% -1.03% 50.34% -
  Horiz. % 121.03% 96.55% 212.24% 99.48% 148.79% 150.34% 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 1.28 1.57 1.07 1.47 1.06 0.82 0.88 6.44%
  YoY % -18.47% 46.73% -27.21% 38.68% 29.27% -6.82% -
  Horiz. % 145.45% 178.41% 121.59% 167.05% 120.45% 93.18% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 22/05/17 27/05/16 27/05/15 23/05/14 28/05/13 18/05/12 -
Price 0.2500 0.3750 0.2550 0.3100 0.2300 0.1500 0.1500 -
P/RPS 2.28 3.82 1.79 2.83 2.67 1.82 1.84 3.64%
  YoY % -40.31% 113.41% -36.75% 5.99% 46.70% -1.09% -
  Horiz. % 123.91% 207.61% 97.28% 153.80% 145.11% 98.91% 100.00%
P/EPS 12.07 18.60 8.82 19.20 14.80 12.29 18.46 -6.83%
  YoY % -35.11% 110.88% -54.06% 29.73% 20.42% -33.42% -
  Horiz. % 65.38% 100.76% 47.78% 104.01% 80.17% 66.58% 100.00%
EY 8.29 5.38 11.34 5.21 6.76 8.14 5.42 7.34%
  YoY % 54.09% -52.56% 117.66% -22.93% -16.95% 50.18% -
  Horiz. % 152.95% 99.26% 209.23% 96.13% 124.72% 150.18% 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 1.09 1.63 1.16 1.63 1.35 0.88 0.94 2.50%
  YoY % -33.13% 40.52% -28.83% 20.74% 53.41% -6.38% -
  Horiz. % 115.96% 173.40% 123.40% 173.40% 143.62% 93.62% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers