Highlights

[BTECH] YoY Cumulative 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 -     41.74%    YoY -     -29.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 19,894 20,039 24,202 20,233 17,553 17,930 15,898 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 4,891 4,712 5,937 3,955 5,030 3,678 2,661 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 -1,198 -1,198 -1,443 -990 -883 -941 -796 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 3,693 3,514 4,494 2,965 4,147 2,737 1,865 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 3,696 3,522 4,439 2,907 4,124 2,638 1,774 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 16,201 16,525 19,708 17,268 13,406 15,193 14,033 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 2,016 2,016 1,839 1,587 - - - -
  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 6.67 % 6.35 % 8.01 % 6.41 % 9.09 % 6.16 % 4.40 % 7.18%
  YoY % 5.04% -20.72% 24.96% -29.48% 47.56% 40.00% -
  Horiz. % 151.59% 144.32% 182.05% 145.68% 206.59% 140.00% 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 7.89 7.95 9.60 8.03 6.97 7.12 6.31 3.79%
  YoY % -0.75% -17.19% 19.55% 15.21% -2.11% 12.84% -
  Horiz. % 125.04% 125.99% 152.14% 127.26% 110.46% 112.84% 100.00%
EPS 1.47 1.40 1.76 1.15 1.64 1.05 0.70 13.16%
  YoY % 5.00% -20.45% 53.04% -29.88% 56.19% 50.00% -
  Horiz. % 210.00% 200.00% 251.43% 164.29% 234.29% 150.00% 100.00%
DPS 0.80 0.80 0.73 0.63 0.00 0.00 0.00 -
  YoY % 0.00% 9.59% 15.87% 0.00% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 115.87% 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 7.89 7.95 9.60 8.03 6.97 7.12 6.31 3.79%
  YoY % -0.75% -17.19% 19.55% 15.21% -2.11% 12.84% -
  Horiz. % 125.04% 125.99% 152.14% 127.26% 110.46% 112.84% 100.00%
EPS 1.47 1.40 1.76 1.15 1.64 1.05 0.70 13.16%
  YoY % 5.00% -20.45% 53.04% -29.88% 56.19% 50.00% -
  Horiz. % 210.00% 200.00% 251.43% 164.29% 234.29% 150.00% 100.00%
DPS 0.80 0.80 0.73 0.63 0.00 0.00 0.00 -
  YoY % 0.00% 9.59% 15.87% 0.00% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 115.87% 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 3.17 4.09 3.33 3.24 4.38 2.32 1.90 8.90%
  YoY % -22.49% 22.82% 2.78% -26.03% 88.79% 22.11% -
  Horiz. % 166.84% 215.26% 175.26% 170.53% 230.53% 122.11% 100.00%
P/EPS 17.05 23.25 18.17 22.54 18.64 15.76 17.05 -
  YoY % -26.67% 27.96% -19.39% 20.92% 18.27% -7.57% -
  Horiz. % 100.00% 136.36% 106.57% 132.20% 109.33% 92.43% 100.00%
EY 5.87 4.30 5.50 4.44 5.37 6.34 5.87 -
  YoY % 36.51% -21.82% 23.87% -17.32% -15.30% 8.01% -
  Horiz. % 100.00% 73.25% 93.70% 75.64% 91.48% 108.01% 100.00%
DY 3.20 2.46 2.28 2.42 0.00 0.00 0.00 -
  YoY % 30.08% 7.89% -5.79% 0.00% 0.00% 0.00% -
  Horiz. % 132.23% 101.65% 94.21% 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 2.85 3.77 3.64 3.24 4.67 2.39 1.90 6.99%
  YoY % -24.40% 3.57% 12.35% -30.62% 95.40% 25.79% -
  Horiz. % 150.00% 198.42% 191.58% 170.53% 245.79% 125.79% 100.00%
P/EPS 15.34 21.47 19.87 22.54 19.86 16.24 17.05 -1.75%
  YoY % -28.55% 8.05% -11.85% 13.49% 22.29% -4.75% -
  Horiz. % 89.97% 125.92% 116.54% 132.20% 116.48% 95.25% 100.00%
EY 6.52 4.66 5.03 4.44 5.04 6.16 5.87 1.76%
  YoY % 39.91% -7.36% 13.29% -11.90% -18.18% 4.94% -
  Horiz. % 111.07% 79.39% 85.69% 75.64% 85.86% 104.94% 100.00%
DY 3.56 2.67 2.09 2.42 0.00 0.00 0.00 -
  YoY % 33.33% 27.75% -13.64% 0.00% 0.00% 0.00% -
  Horiz. % 147.11% 110.33% 86.36% 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.
 


 

208  161  543  1384 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.205-0.02 
 HSI-H8F 0.405-0.015 
 HSI-C7K 0.3350.00 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers