Highlights

[BTECH] YoY Quarter Result on 2013-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -16.33%    YoY -     6.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 6,660 6,827 6,243 6,622 5,863 5,356 3,851 9.55%
  YoY % -2.45% 9.35% -5.72% 12.95% 9.47% 39.08% -
  Horiz. % 172.94% 177.28% 162.11% 171.96% 152.25% 139.08% 100.00%
PBT 400 2,041 1,107 929 1,142 2,226 84 29.68%
  YoY % -80.40% 84.37% 19.16% -18.65% -48.70% 2,550.00% -
  Horiz. % 476.19% 2,429.76% 1,317.86% 1,105.95% 1,359.52% 2,650.00% 100.00%
Tax 2 -306 -74 -243 -451 -333 -286 -
  YoY % 100.65% -313.51% 69.55% 46.12% -35.44% -16.43% -
  Horiz. % -0.70% 106.99% 25.87% 84.97% 157.69% 116.43% 100.00%
NP 402 1,735 1,033 686 691 1,893 -202 -
  YoY % -76.83% 67.96% 50.58% -0.72% -63.50% 1,037.13% -
  Horiz. % -199.01% -858.91% -511.39% -339.60% -342.08% -937.13% 100.00%
NP to SH 393 1,792 1,023 712 666 1,870 -186 -
  YoY % -78.07% 75.17% 43.68% 6.91% -64.39% 1,105.38% -
  Horiz. % -211.29% -963.44% -550.00% -382.80% -358.06% -1,005.38% 100.00%
Tax Rate -0.50 % 14.99 % 6.68 % 26.16 % 39.49 % 14.96 % 340.48 % -
  YoY % -103.34% 124.40% -74.46% -33.76% 163.97% -95.61% -
  Horiz. % -0.15% 4.40% 1.96% 7.68% 11.60% 4.39% 100.00%
Total Cost 6,258 5,092 5,210 5,936 5,172 3,463 4,053 7.50%
  YoY % 22.90% -2.26% -12.23% 14.77% 49.35% -14.56% -
  Horiz. % 154.40% 125.64% 128.55% 146.46% 127.61% 85.44% 100.00%
Net Worth 55,439 52,919 45,830 42,840 40,414 42,079 31,885 9.65%
  YoY % 4.76% 15.47% 6.98% 6.00% -3.96% 31.97% -
  Horiz. % 173.87% 165.97% 143.73% 134.35% 126.75% 131.97% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,016 1,587 1,604 - - 1,262 - -
  YoY % 26.98% -1.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 159.70% 125.76% 127.07% 0.00% 0.00% 100.00% -
Div Payout % 512.98 % 88.59 % 156.80 % - % - % 67.51 % - % -
  YoY % 479.05% -43.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 759.86% 131.22% 232.26% 0.00% 0.00% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 55,439 52,919 45,830 42,840 40,414 42,079 31,885 9.65%
  YoY % 4.76% 15.47% 6.98% 6.00% -3.96% 31.97% -
  Horiz. % 173.87% 165.97% 143.73% 134.35% 126.75% 131.97% 100.00%
NOSH 252,000 252,000 254,615 252,000 252,592 262,999 265,714 -0.88%
  YoY % 0.00% -1.03% 1.04% -0.23% -3.96% -1.02% -
  Horiz. % 94.84% 94.84% 95.82% 94.84% 95.06% 98.98% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.04 % 25.41 % 16.55 % 10.36 % 11.79 % 35.34 % -5.25 % -
  YoY % -76.23% 53.53% 59.75% -12.13% -66.64% 773.14% -
  Horiz. % -115.05% -484.00% -315.24% -197.33% -224.57% -673.14% 100.00%
ROE 0.71 % 3.39 % 2.23 % 1.66 % 1.65 % 4.44 % -0.58 % -
  YoY % -79.06% 52.02% 34.34% 0.61% -62.84% 865.52% -
  Horiz. % -122.41% -584.48% -384.48% -286.21% -284.48% -765.52% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.64 2.71 2.45 2.63 2.32 2.04 1.45 10.49%
  YoY % -2.58% 10.61% -6.84% 13.36% 13.73% 40.69% -
  Horiz. % 182.07% 186.90% 168.97% 181.38% 160.00% 140.69% 100.00%
EPS 0.16 0.71 0.41 0.28 0.26 0.74 -0.07 -
  YoY % -77.46% 73.17% 46.43% 7.69% -64.86% 1,157.14% -
  Horiz. % -228.57% -1,014.29% -585.71% -400.00% -371.43% -1,057.14% 100.00%
DPS 0.80 0.63 0.63 0.00 0.00 0.48 0.00 -
  YoY % 26.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 131.25% 131.25% 0.00% 0.00% 100.00% -
NAPS 0.2200 0.2100 0.1800 0.1700 0.1600 0.1600 0.1200 10.62%
  YoY % 4.76% 16.67% 5.88% 6.25% 0.00% 33.33% -
  Horiz. % 183.33% 175.00% 150.00% 141.67% 133.33% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.64 2.71 2.48 2.63 2.33 2.13 1.53 9.51%
  YoY % -2.58% 9.27% -5.70% 12.88% 9.39% 39.22% -
  Horiz. % 172.55% 177.12% 162.09% 171.90% 152.29% 139.22% 100.00%
EPS 0.16 0.71 0.41 0.28 0.26 0.74 -0.07 -
  YoY % -77.46% 73.17% 46.43% 7.69% -64.86% 1,157.14% -
  Horiz. % -228.57% -1,014.29% -585.71% -400.00% -371.43% -1,057.14% 100.00%
DPS 0.80 0.63 0.64 0.00 0.00 0.50 0.00 -
  YoY % 26.98% -1.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 126.00% 128.00% 0.00% 0.00% 100.00% -
NAPS 0.2200 0.2100 0.1819 0.1700 0.1604 0.1670 0.1265 9.65%
  YoY % 4.76% 15.45% 7.00% 5.99% -3.95% 32.02% -
  Horiz. % 173.91% 166.01% 143.79% 134.39% 126.80% 132.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.3400 0.2450 0.2400 0.1700 0.1200 0.1500 0.1100 -
P/RPS 12.86 9.04 9.79 6.47 5.17 7.37 7.59 9.18%
  YoY % 42.26% -7.66% 51.31% 25.15% -29.85% -2.90% -
  Horiz. % 169.43% 119.10% 128.99% 85.24% 68.12% 97.10% 100.00%
P/EPS 218.02 34.45 59.73 60.17 45.51 21.10 -157.14 -
  YoY % 532.86% -42.32% -0.73% 32.21% 115.69% 113.43% -
  Horiz. % -138.74% -21.92% -38.01% -38.29% -28.96% -13.43% 100.00%
EY 0.46 2.90 1.67 1.66 2.20 4.74 -0.64 -
  YoY % -84.14% 73.65% 0.60% -24.55% -53.59% 840.62% -
  Horiz. % -71.88% -453.13% -260.94% -259.38% -343.75% -740.62% 100.00%
DY 2.35 2.57 2.63 0.00 0.00 3.20 0.00 -
  YoY % -8.56% -2.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.44% 80.31% 82.19% 0.00% 0.00% 100.00% -
P/NAPS 1.55 1.17 1.33 1.00 0.75 0.94 0.92 9.07%
  YoY % 32.48% -12.03% 33.00% 33.33% -20.21% 2.17% -
  Horiz. % 168.48% 127.17% 144.57% 108.70% 81.52% 102.17% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 24/02/16 27/02/15 26/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.3550 0.2500 0.3050 0.1700 0.1050 0.1200 0.1050 -
P/RPS 13.43 9.23 12.44 6.47 4.52 5.89 7.24 10.84%
  YoY % 45.50% -25.80% 92.27% 43.14% -23.26% -18.65% -
  Horiz. % 185.50% 127.49% 171.82% 89.36% 62.43% 81.35% 100.00%
P/EPS 227.63 35.16 75.91 60.17 39.82 16.88 -150.00 -
  YoY % 547.41% -53.68% 26.16% 51.10% 135.90% 111.25% -
  Horiz. % -151.75% -23.44% -50.61% -40.11% -26.55% -11.25% 100.00%
EY 0.44 2.84 1.32 1.66 2.51 5.93 -0.67 -
  YoY % -84.51% 115.15% -20.48% -33.86% -57.67% 985.07% -
  Horiz. % -65.67% -423.88% -197.01% -247.76% -374.63% -885.07% 100.00%
DY 2.25 2.52 2.07 0.00 0.00 4.00 0.00 -
  YoY % -10.71% 21.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.25% 63.00% 51.75% 0.00% 0.00% 100.00% -
P/NAPS 1.61 1.19 1.69 1.00 0.66 0.75 0.88 10.58%
  YoY % 35.29% -29.59% 69.00% 51.52% -12.00% -14.77% -
  Horiz. % 182.95% 135.23% 192.05% 113.64% 75.00% 85.23% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers