Highlights

[BTECH] YoY 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 -     -17.21%    YoY -     -15.42%
Quarter Report


View:


Show?  YoY % Horiz. %

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 6,959 7,210 8,333 7,079 5,977 6,394 5,568 3.78%
  YoY % -3.48% -13.48% 17.71% 18.44% -6.52% 14.83% -
  Horiz. % 124.98% 129.49% 149.66% 127.14% 107.35% 114.83% 100.00%
PBT 1,861 1,552 1,635 1,142 1,297 1,235 907 12.72%
  YoY % 19.91% -5.08% 43.17% -11.95% 5.02% 36.16% -
  Horiz. % 205.18% 171.11% 180.26% 125.91% 143.00% 136.16% 100.00%
Tax -417 -367 -380 -285 -278 -327 -304 5.41%
  YoY % -13.62% 3.42% -33.33% -2.52% 14.98% -7.57% -
  Horiz. % 137.17% 120.72% 125.00% 93.75% 91.45% 107.57% 100.00%
NP 1,444 1,185 1,255 857 1,019 908 603 15.66%
  YoY % 21.86% -5.58% 46.44% -15.90% 12.22% 50.58% -
  Horiz. % 239.47% 196.52% 208.13% 142.12% 168.99% 150.58% 100.00%
NP to SH 1,445 1,151 1,252 856 1,012 851 544 17.67%
  YoY % 25.54% -8.07% 46.26% -15.42% 18.92% 56.43% -
  Horiz. % 265.62% 211.58% 230.15% 157.35% 186.03% 156.43% 100.00%
Tax Rate 22.41 % 23.65 % 23.24 % 24.96 % 21.43 % 26.48 % 33.52 % -6.49%
  YoY % -5.24% 1.76% -6.89% 16.47% -19.07% -21.00% -
  Horiz. % 66.86% 70.55% 69.33% 74.46% 63.93% 79.00% 100.00%
Total Cost 5,515 6,025 7,078 6,222 4,958 5,486 4,965 1.77%
  YoY % -8.46% -14.88% 13.76% 25.49% -9.62% 10.49% -
  Horiz. % 111.08% 121.35% 142.56% 125.32% 99.86% 110.49% 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 - - - - - - - -
  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
30/09/18 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 20.75 % 16.44 % 15.06 % 12.11 % 17.05 % 14.20 % 10.83 % 11.44%
  YoY % 26.22% 9.16% 24.36% -28.97% 20.07% 31.12% -
  Horiz. % 191.60% 151.80% 139.06% 111.82% 157.43% 131.12% 100.00%
ROE 2.61 % 2.08 % 2.26 % 1.89 % 2.23 % 1.99 % 1.35 % 11.61%
  YoY % 25.48% -7.96% 19.58% -15.25% 12.06% 47.41% -
  Horiz. % 193.33% 154.07% 167.41% 140.00% 165.19% 147.41% 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 2.76 2.86 3.31 2.81 2.37 2.54 2.21 3.77%
  YoY % -3.50% -13.60% 17.79% 18.57% -6.69% 14.93% -
  Horiz. % 124.89% 129.41% 149.77% 127.15% 107.24% 114.93% 100.00%
EPS 0.57 0.46 0.50 0.34 0.40 0.34 0.22 17.19%
  YoY % 23.91% -8.00% 47.06% -15.00% 17.65% 54.55% -
  Horiz. % 259.09% 209.09% 227.27% 154.55% 181.82% 154.55% 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 0.2200 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 2.76 2.86 3.31 2.81 2.37 2.54 2.21 3.77%
  YoY % -3.50% -13.60% 17.79% 18.57% -6.69% 14.93% -
  Horiz. % 124.89% 129.41% 149.77% 127.15% 107.24% 114.93% 100.00%
EPS 0.57 0.46 0.50 0.34 0.40 0.34 0.22 17.19%
  YoY % 23.91% -8.00% 47.06% -15.00% 17.65% 54.55% -
  Horiz. % 259.09% 209.09% 227.27% 154.55% 181.82% 154.55% 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 0.2200 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 9.05 11.36 9.68 9.26 12.86 6.50 5.43 8.88%
  YoY % -20.33% 17.36% 4.54% -27.99% 97.85% 19.71% -
  Horiz. % 166.67% 209.21% 178.27% 170.53% 236.83% 119.71% 100.00%
P/EPS 43.60 71.16 64.41 76.54 75.95 48.86 55.59 -3.97%
  YoY % -38.73% 10.48% -15.85% 0.78% 55.44% -12.11% -
  Horiz. % 78.43% 128.01% 115.87% 137.69% 136.63% 87.89% 100.00%
EY 2.29 1.41 1.55 1.31 1.32 2.05 1.80 4.09%
  YoY % 62.41% -9.03% 18.32% -0.76% -35.61% 13.89% -
  Horiz. % 127.22% 78.33% 86.11% 72.78% 73.33% 113.89% 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 1.14 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 8.15 10.49 10.58 9.26 13.70 6.70 5.43 7.00%
  YoY % -22.31% -0.85% 14.25% -32.41% 104.48% 23.39% -
  Horiz. % 150.09% 193.19% 194.84% 170.53% 252.30% 123.39% 100.00%
P/EPS 39.24 65.68 70.45 76.54 80.93 50.34 55.59 -5.64%
  YoY % -40.26% -6.77% -7.96% -5.42% 60.77% -9.44% -
  Horiz. % 70.59% 118.15% 126.73% 137.69% 145.58% 90.56% 100.00%
EY 2.55 1.52 1.42 1.31 1.24 1.99 1.80 5.97%
  YoY % 67.76% 7.04% 8.40% 5.65% -37.69% 10.56% -
  Horiz. % 141.67% 84.44% 78.89% 72.78% 68.89% 110.56% 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 1.02 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Thinking Out Loud - SERBADK, HUPSENG Ultimate Stock Tips
6. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
7. BursaRangers Daily Technical Picks Review (23 October 2021) BursaRangers Daily Technical Picks Review
8. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS