Highlights

[BTECH] YoY Quarter Result on 2014-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -52.56%    YoY -     18.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 7,210 8,333 7,079 5,977 6,394 5,568 4,915 6.59%
  YoY % -13.48% 17.71% 18.44% -6.52% 14.83% 13.29% -
  Horiz. % 146.69% 169.54% 144.03% 121.61% 130.09% 113.29% 100.00%
PBT 1,552 1,635 1,142 1,297 1,235 907 931 8.88%
  YoY % -5.08% 43.17% -11.95% 5.02% 36.16% -2.58% -
  Horiz. % 166.70% 175.62% 122.66% 139.31% 132.65% 97.42% 100.00%
Tax -367 -380 -285 -278 -327 -304 -308 2.96%
  YoY % 3.42% -33.33% -2.52% 14.98% -7.57% 1.30% -
  Horiz. % 119.16% 123.38% 92.53% 90.26% 106.17% 98.70% 100.00%
NP 1,185 1,255 857 1,019 908 603 623 11.30%
  YoY % -5.58% 46.44% -15.90% 12.22% 50.58% -3.21% -
  Horiz. % 190.21% 201.44% 137.56% 163.56% 145.75% 96.79% 100.00%
NP to SH 1,151 1,252 856 1,012 851 544 600 11.46%
  YoY % -8.07% 46.26% -15.42% 18.92% 56.43% -9.33% -
  Horiz. % 191.83% 208.67% 142.67% 168.67% 141.83% 90.67% 100.00%
Tax Rate 23.65 % 23.24 % 24.96 % 21.43 % 26.48 % 33.52 % 33.08 % -5.43%
  YoY % 1.76% -6.89% 16.47% -19.07% -21.00% 1.33% -
  Horiz. % 71.49% 70.25% 75.45% 64.78% 80.05% 101.33% 100.00%
Total Cost 6,025 7,078 6,222 4,958 5,486 4,965 4,292 5.81%
  YoY % -14.88% 13.76% 25.49% -9.62% 10.49% 15.68% -
  Horiz. % 140.38% 164.91% 144.97% 115.52% 127.82% 115.68% 100.00%
Net Worth 55,439 55,439 45,360 45,360 42,840 40,319 35,000 7.96%
  YoY % 0.00% 22.22% 0.00% 5.88% 6.25% 15.20% -
  Horiz. % 158.40% 158.40% 129.60% 129.60% 122.40% 115.20% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 55,439 55,439 45,360 45,360 42,840 40,319 35,000 7.96%
  YoY % 0.00% 22.22% 0.00% 5.88% 6.25% 15.20% -
  Horiz. % 158.40% 158.40% 129.60% 129.60% 122.40% 115.20% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 250,000 0.13%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.80% -
  Horiz. % 100.80% 100.80% 100.80% 100.80% 100.80% 100.80% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.44 % 15.06 % 12.11 % 17.05 % 14.20 % 10.83 % 12.68 % 4.42%
  YoY % 9.16% 24.36% -28.97% 20.07% 31.12% -14.59% -
  Horiz. % 129.65% 118.77% 95.50% 134.46% 111.99% 85.41% 100.00%
ROE 2.08 % 2.26 % 1.89 % 2.23 % 1.99 % 1.35 % 1.71 % 3.32%
  YoY % -7.96% 19.58% -15.25% 12.06% 47.41% -21.05% -
  Horiz. % 121.64% 132.16% 110.53% 130.41% 116.37% 78.95% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.86 3.31 2.81 2.37 2.54 2.21 1.97 6.40%
  YoY % -13.60% 17.79% 18.57% -6.69% 14.93% 12.18% -
  Horiz. % 145.18% 168.02% 142.64% 120.30% 128.93% 112.18% 100.00%
EPS 0.46 0.50 0.34 0.40 0.34 0.22 0.24 11.44%
  YoY % -8.00% 47.06% -15.00% 17.65% 54.55% -8.33% -
  Horiz. % 191.67% 208.33% 141.67% 166.67% 141.67% 91.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2200 0.2200 0.1800 0.1800 0.1700 0.1600 0.1400 7.82%
  YoY % 0.00% 22.22% 0.00% 5.88% 6.25% 14.29% -
  Horiz. % 157.14% 157.14% 128.57% 128.57% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.86 3.31 2.81 2.37 2.54 2.21 1.95 6.59%
  YoY % -13.60% 17.79% 18.57% -6.69% 14.93% 13.33% -
  Horiz. % 146.67% 169.74% 144.10% 121.54% 130.26% 113.33% 100.00%
EPS 0.46 0.50 0.34 0.40 0.34 0.22 0.24 11.44%
  YoY % -8.00% 47.06% -15.00% 17.65% 54.55% -8.33% -
  Horiz. % 191.67% 208.33% 141.67% 166.67% 141.67% 91.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2200 0.2200 0.1800 0.1800 0.1700 0.1600 0.1389 7.96%
  YoY % 0.00% 22.22% 0.00% 5.88% 6.25% 15.19% -
  Horiz. % 158.39% 158.39% 129.59% 129.59% 122.39% 115.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.3250 0.3200 0.2600 0.3050 0.1650 0.1200 0.0950 -
P/RPS 11.36 9.68 9.26 12.86 6.50 5.43 4.83 15.31%
  YoY % 17.36% 4.54% -27.99% 97.85% 19.71% 12.42% -
  Horiz. % 235.20% 200.41% 191.72% 266.25% 134.58% 112.42% 100.00%
P/EPS 71.16 64.41 76.54 75.95 48.86 55.59 39.58 10.26%
  YoY % 10.48% -15.85% 0.78% 55.44% -12.11% 40.45% -
  Horiz. % 179.79% 162.73% 193.38% 191.89% 123.45% 140.45% 100.00%
EY 1.41 1.55 1.31 1.32 2.05 1.80 2.53 -9.28%
  YoY % -9.03% 18.32% -0.76% -35.61% 13.89% -28.85% -
  Horiz. % 55.73% 61.26% 51.78% 52.17% 81.03% 71.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.48 1.45 1.44 1.69 0.97 0.75 0.68 13.83%
  YoY % 2.07% 0.69% -14.79% 74.23% 29.33% 10.29% -
  Horiz. % 217.65% 213.24% 211.76% 248.53% 142.65% 110.29% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 22/11/16 26/11/15 25/11/14 20/11/13 27/11/12 23/11/11 -
Price 0.3000 0.3500 0.2600 0.3250 0.1700 0.1200 0.1200 -
P/RPS 10.49 10.58 9.26 13.70 6.70 5.43 6.10 9.45%
  YoY % -0.85% 14.25% -32.41% 104.48% 23.39% -10.98% -
  Horiz. % 171.97% 173.44% 151.80% 224.59% 109.84% 89.02% 100.00%
P/EPS 65.68 70.45 76.54 80.93 50.34 55.59 50.00 4.65%
  YoY % -6.77% -7.96% -5.42% 60.77% -9.44% 11.18% -
  Horiz. % 131.36% 140.90% 153.08% 161.86% 100.68% 111.18% 100.00%
EY 1.52 1.42 1.31 1.24 1.99 1.80 2.00 -4.47%
  YoY % 7.04% 8.40% 5.65% -37.69% 10.56% -10.00% -
  Horiz. % 76.00% 71.00% 65.50% 62.00% 99.50% 90.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.36 1.59 1.44 1.81 1.00 0.75 0.86 7.93%
  YoY % -14.47% 10.42% -20.44% 81.00% 33.33% -12.79% -
  Horiz. % 158.14% 184.88% 167.44% 210.47% 116.28% 87.21% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers