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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
7. China’s Sinovac shot found highly effective in real world study Good Articles to Share
8. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
PARTNERS & BROKERS