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 - 252,000
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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers