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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers