Highlights

[BTECH] YoY Cumulative Quarter Result on 2014-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     24.81%    YoY -     53.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 25,760 30,858 27,060 23,796 24,552 21,761 18,546 5.62%
  YoY % -16.52% 14.04% 13.72% -3.08% 12.83% 17.34% -
  Horiz. % 138.90% 166.39% 145.91% 128.31% 132.38% 117.34% 100.00%
PBT 5,538 6,345 5,996 6,137 4,607 3,808 4,173 4.83%
  YoY % -12.72% 5.82% -2.30% 33.21% 20.98% -8.75% -
  Horiz. % 132.71% 152.05% 143.69% 147.06% 110.40% 91.25% 100.00%
Tax -1,526 -1,393 -1,296 -957 -1,184 -1,252 -1,067 6.14%
  YoY % -9.55% -7.48% -35.42% 19.17% 5.43% -17.34% -
  Horiz. % 143.02% 130.55% 121.46% 89.69% 110.97% 117.34% 100.00%
NP 4,012 4,952 4,700 5,180 3,423 2,556 3,106 4.35%
  YoY % -18.98% 5.36% -9.27% 51.33% 33.92% -17.71% -
  Horiz. % 129.17% 159.43% 151.32% 166.77% 110.21% 82.29% 100.00%
NP to SH 3,998 4,890 4,699 5,147 3,350 2,440 3,053 4.59%
  YoY % -18.24% 4.06% -8.70% 53.64% 37.30% -20.08% -
  Horiz. % 130.95% 160.17% 153.91% 168.59% 109.73% 79.92% 100.00%
Tax Rate 27.56 % 21.95 % 21.61 % 15.59 % 25.70 % 32.88 % 25.57 % 1.26%
  YoY % 25.56% 1.57% 38.61% -39.34% -21.84% 28.59% -
  Horiz. % 107.78% 85.84% 84.51% 60.97% 100.51% 128.59% 100.00%
Total Cost 21,748 25,906 22,360 18,616 21,129 19,205 15,440 5.87%
  YoY % -16.05% 15.86% 20.11% -11.89% 10.02% 24.38% -
  Horiz. % 140.85% 167.78% 144.82% 120.57% 136.85% 124.38% 100.00%
Net Worth 55,439 55,439 52,919 45,372 42,840 40,511 40,428 5.40%
  YoY % 0.00% 4.76% 16.63% 5.91% 5.75% 0.20% -
  Horiz. % 137.13% 137.13% 130.90% 112.23% 105.96% 100.20% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,032 3,855 3,175 1,588 - - 1,212 22.14%
  YoY % 4.58% 21.43% 99.95% 0.00% 0.00% 0.00% -
  Horiz. % 332.44% 317.89% 261.79% 130.93% 0.00% 0.00% 100.00%
Div Payout % 100.85 % 78.85 % 67.57 % 30.85 % - % - % 39.73 % 16.78%
  YoY % 27.90% 16.69% 119.03% 0.00% 0.00% 0.00% -
  Horiz. % 253.84% 198.46% 170.07% 77.65% 0.00% 0.00% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 55,439 55,439 52,919 45,372 42,840 40,511 40,428 5.40%
  YoY % 0.00% 4.76% 16.63% 5.91% 5.75% 0.20% -
  Horiz. % 137.13% 137.13% 130.90% 112.23% 105.96% 100.20% 100.00%
NOSH 252,000 252,000 252,000 252,068 252,000 253,195 252,678 -0.04%
  YoY % 0.00% 0.00% -0.03% 0.03% -0.47% 0.20% -
  Horiz. % 99.73% 99.73% 99.73% 99.76% 99.73% 100.20% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 15.57 % 16.05 % 17.37 % 21.77 % 13.94 % 11.75 % 16.75 % -1.21%
  YoY % -2.99% -7.60% -20.21% 56.17% 18.64% -29.85% -
  Horiz. % 92.96% 95.82% 103.70% 129.97% 83.22% 70.15% 100.00%
ROE 7.21 % 8.82 % 8.88 % 11.34 % 7.82 % 6.02 % 7.55 % -0.76%
  YoY % -18.25% -0.68% -21.69% 45.01% 29.90% -20.26% -
  Horiz. % 95.50% 116.82% 117.62% 150.20% 103.58% 79.74% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.22 12.25 10.74 9.44 9.74 8.59 7.34 5.67%
  YoY % -16.57% 14.06% 13.77% -3.08% 13.39% 17.03% -
  Horiz. % 139.24% 166.89% 146.32% 128.61% 132.70% 117.03% 100.00%
EPS 1.59 1.94 1.86 2.04 1.33 0.97 1.21 4.65%
  YoY % -18.04% 4.30% -8.82% 53.38% 37.11% -19.83% -
  Horiz. % 131.40% 160.33% 153.72% 168.60% 109.92% 80.17% 100.00%
DPS 1.60 1.53 1.26 0.63 0.00 0.00 0.48 22.20%
  YoY % 4.58% 21.43% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 318.75% 262.50% 131.25% 0.00% 0.00% 100.00%
NAPS 0.2200 0.2200 0.2100 0.1800 0.1700 0.1600 0.1600 5.45%
  YoY % 0.00% 4.76% 16.67% 5.88% 6.25% 0.00% -
  Horiz. % 137.50% 137.50% 131.25% 112.50% 106.25% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.22 12.25 10.74 9.44 9.74 8.64 7.36 5.62%
  YoY % -16.57% 14.06% 13.77% -3.08% 12.73% 17.39% -
  Horiz. % 138.86% 166.44% 145.92% 128.26% 132.34% 117.39% 100.00%
EPS 1.59 1.94 1.86 2.04 1.33 0.97 1.21 4.65%
  YoY % -18.04% 4.30% -8.82% 53.38% 37.11% -19.83% -
  Horiz. % 131.40% 160.33% 153.72% 168.60% 109.92% 80.17% 100.00%
DPS 1.60 1.53 1.26 0.63 0.00 0.00 0.48 22.20%
  YoY % 4.58% 21.43% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 318.75% 262.50% 131.25% 0.00% 0.00% 100.00%
NAPS 0.2200 0.2200 0.2100 0.1800 0.1700 0.1608 0.1604 5.40%
  YoY % 0.00% 4.76% 16.67% 5.88% 5.72% 0.25% -
  Horiz. % 137.16% 137.16% 130.92% 112.22% 105.99% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2900 0.3400 0.2450 0.2400 0.1700 0.1200 0.1500 -
P/RPS 2.84 2.78 2.28 2.54 1.74 1.40 2.04 5.66%
  YoY % 2.16% 21.93% -10.24% 45.98% 24.29% -31.37% -
  Horiz. % 139.22% 136.27% 111.76% 124.51% 85.29% 68.63% 100.00%
P/EPS 18.28 17.52 13.14 11.75 12.79 12.45 12.41 6.66%
  YoY % 4.34% 33.33% 11.83% -8.13% 2.73% 0.32% -
  Horiz. % 147.30% 141.18% 105.88% 94.68% 103.06% 100.32% 100.00%
EY 5.47 5.71 7.61 8.51 7.82 8.03 8.06 -6.25%
  YoY % -4.20% -24.97% -10.58% 8.82% -2.62% -0.37% -
  Horiz. % 67.87% 70.84% 94.42% 105.58% 97.02% 99.63% 100.00%
DY 5.52 4.50 5.14 2.63 0.00 0.00 3.20 9.50%
  YoY % 22.67% -12.45% 95.44% 0.00% 0.00% 0.00% -
  Horiz. % 172.50% 140.62% 160.62% 82.19% 0.00% 0.00% 100.00%
P/NAPS 1.32 1.55 1.17 1.33 1.00 0.75 0.94 5.82%
  YoY % -14.84% 32.48% -12.03% 33.00% 33.33% -20.21% -
  Horiz. % 140.43% 164.89% 124.47% 141.49% 106.38% 79.79% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 24/02/17 24/02/16 27/02/15 26/02/14 27/02/13 29/02/12 -
Price 0.3200 0.3550 0.2500 0.3050 0.1700 0.1050 0.1200 -
P/RPS 3.13 2.90 2.33 3.23 1.74 1.22 1.63 11.48%
  YoY % 7.93% 24.46% -27.86% 85.63% 42.62% -25.15% -
  Horiz. % 192.02% 177.91% 142.94% 198.16% 106.75% 74.85% 100.00%
P/EPS 20.17 18.29 13.41 14.94 12.79 10.90 9.93 12.52%
  YoY % 10.28% 36.39% -10.24% 16.81% 17.34% 9.77% -
  Horiz. % 203.12% 184.19% 135.05% 150.45% 128.80% 109.77% 100.00%
EY 4.96 5.47 7.46 6.69 7.82 9.18 10.07 -11.12%
  YoY % -9.32% -26.68% 11.51% -14.45% -14.81% -8.84% -
  Horiz. % 49.26% 54.32% 74.08% 66.43% 77.66% 91.16% 100.00%
DY 5.00 4.31 5.04 2.07 0.00 0.00 4.00 3.79%
  YoY % 16.01% -14.48% 143.48% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 107.75% 126.00% 51.75% 0.00% 0.00% 100.00%
P/NAPS 1.45 1.61 1.19 1.69 1.00 0.66 0.75 11.60%
  YoY % -9.94% 35.29% -29.59% 69.00% 51.52% -12.00% -
  Horiz. % 193.33% 214.67% 158.67% 225.33% 133.33% 88.00% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers