Highlights

[BTECH] YoY Cumulative 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 -     217.88%    YoY -     74.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 12,829 15,869 13,154 11,576 11,536 10,330 8,275 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 3,160 4,302 2,813 3,733 2,443 1,754 1,010 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 -831 -1,063 -705 -605 -614 -492 -426 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 2,329 3,239 2,108 3,128 1,829 1,262 584 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 2,371 3,187 2,051 3,112 1,787 1,200 552 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 10,500 12,630 11,046 8,448 9,707 9,068 7,691 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 2,016 1,839 1,587 - - - - -
  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 4.28 % 5.75 % 4.28 % 6.86 % 4.43 % 2.98 % 1.69 % 16.73%
  YoY % -25.57% 34.35% -37.61% 54.85% 48.66% 76.33% -
  Horiz. % 253.25% 340.24% 253.25% 405.92% 262.13% 176.33% 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 5.09 6.30 5.22 4.59 4.58 4.10 3.30 7.48%
  YoY % -19.21% 20.69% 13.73% 0.22% 11.71% 24.24% -
  Horiz. % 154.24% 190.91% 158.18% 139.09% 138.79% 124.24% 100.00%
EPS 0.94 1.26 0.81 1.23 0.71 0.48 0.22 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 0.80 0.73 0.63 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 5.09 6.30 5.22 4.59 4.58 4.10 3.28 7.59%
  YoY % -19.21% 20.69% 13.73% 0.22% 11.71% 25.00% -
  Horiz. % 155.18% 192.07% 159.15% 139.94% 139.63% 125.00% 100.00%
EPS 0.94 1.26 0.81 1.23 0.71 0.48 0.22 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 0.80 0.73 0.63 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 6.48 5.96 5.56 5.01 3.28 3.17 3.64 10.08%
  YoY % 8.72% 7.19% 10.98% 52.74% 3.47% -12.91% -
  Horiz. % 178.02% 163.74% 152.75% 137.64% 90.11% 87.09% 100.00%
P/EPS 35.07 29.65 35.63 18.62 21.15 27.30 54.55 -7.09%
  YoY % 18.28% -16.78% 91.35% -11.96% -22.53% -49.95% -
  Horiz. % 64.29% 54.35% 65.32% 34.13% 38.77% 50.05% 100.00%
EY 2.85 3.37 2.81 5.37 4.73 3.66 1.83 7.66%
  YoY % -15.43% 19.93% -47.67% 13.53% 29.23% 100.00% -
  Horiz. % 155.74% 184.15% 153.55% 293.44% 258.47% 200.00% 100.00%
DY 2.42 1.95 2.17 0.00 0.00 0.00 0.00 -
  YoY % 24.10% -10.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.52% 89.86% 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 6.29 5.64 4.41 4.79 3.39 3.42 3.18 12.03%
  YoY % 11.52% 27.89% -7.93% 41.30% -0.88% 7.55% -
  Horiz. % 197.80% 177.36% 138.68% 150.63% 106.60% 107.55% 100.00%
P/EPS 34.01 28.07 28.26 17.81 21.86 29.40 47.73 -5.49%
  YoY % 21.16% -0.67% 58.67% -18.53% -25.65% -38.40% -
  Horiz. % 71.25% 58.81% 59.21% 37.31% 45.80% 61.60% 100.00%
EY 2.94 3.56 3.54 5.61 4.58 3.40 2.10 5.76%
  YoY % -17.42% 0.56% -36.90% 22.49% 34.71% 61.90% -
  Horiz. % 140.00% 169.52% 168.57% 267.14% 218.10% 161.90% 100.00%
DY 2.50 2.06 2.74 0.00 0.00 0.00 0.00 -
  YoY % 21.36% -24.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.24% 75.18% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

286  328  480  1114 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 VC 0.09+0.02 
 HIBISCS 0.525+0.02 
 SAPNRG 0.11+0.005 
 MRCB-WB 0.13+0.025 
 DGB 0.0250.00 
 HIBISCS-WC 0.15+0.015 
 HSI-H8M 0.335-0.075 
 ARMADA 0.185+0.01 
 EKOVEST 0.475+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers