Highlights

[BTECH] YoY 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 -     1.09%    YoY -     43.68%
Quarter Report


View:


Show?  YoY % Horiz. %

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 5,721 6,660 6,827 6,243 6,622 5,863 5,356 1.10%
  YoY % -14.10% -2.45% 9.35% -5.72% 12.95% 9.47% -
  Horiz. % 106.81% 124.35% 127.46% 116.56% 123.64% 109.47% 100.00%
PBT 826 400 2,041 1,107 929 1,142 2,226 -15.22%
  YoY % 106.50% -80.40% 84.37% 19.16% -18.65% -48.70% -
  Horiz. % 37.11% 17.97% 91.69% 49.73% 41.73% 51.30% 100.00%
Tax -328 2 -306 -74 -243 -451 -333 -0.25%
  YoY % -16,500.00% 100.65% -313.51% 69.55% 46.12% -35.44% -
  Horiz. % 98.50% -0.60% 91.89% 22.22% 72.97% 135.44% 100.00%
NP 498 402 1,735 1,033 686 691 1,893 -19.94%
  YoY % 23.88% -76.83% 67.96% 50.58% -0.72% -63.50% -
  Horiz. % 26.31% 21.24% 91.65% 54.57% 36.24% 36.50% 100.00%
NP to SH 476 393 1,792 1,023 712 666 1,870 -20.37%
  YoY % 21.12% -78.07% 75.17% 43.68% 6.91% -64.39% -
  Horiz. % 25.45% 21.02% 95.83% 54.71% 38.07% 35.61% 100.00%
Tax Rate 39.71 % -0.50 % 14.99 % 6.68 % 26.16 % 39.49 % 14.96 % 17.65%
  YoY % 8,042.00% -103.34% 124.40% -74.46% -33.76% 163.97% -
  Horiz. % 265.44% -3.34% 100.20% 44.65% 174.87% 263.97% 100.00%
Total Cost 5,223 6,258 5,092 5,210 5,936 5,172 3,463 7.08%
  YoY % -16.54% 22.90% -2.26% -12.23% 14.77% 49.35% -
  Horiz. % 150.82% 180.71% 147.04% 150.45% 171.41% 149.35% 100.00%
Net Worth 55,439 55,439 52,919 45,830 42,840 40,414 42,079 4.70%
  YoY % 0.00% 4.76% 15.47% 6.98% 6.00% -3.96% -
  Horiz. % 131.75% 131.75% 125.76% 108.91% 101.81% 96.04% 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 2,016 2,016 1,587 1,604 - - 1,262 8.11%
  YoY % 0.00% 26.98% -1.03% 0.00% 0.00% 0.00% -
  Horiz. % 159.70% 159.70% 125.76% 127.07% 0.00% 0.00% 100.00%
Div Payout % 423.53 % 512.98 % 88.59 % 156.80 % - % - % 67.51 % 35.77%
  YoY % -17.44% 479.05% -43.50% 0.00% 0.00% 0.00% -
  Horiz. % 627.36% 759.86% 131.22% 232.26% 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 45,830 42,840 40,414 42,079 4.70%
  YoY % 0.00% 4.76% 15.47% 6.98% 6.00% -3.96% -
  Horiz. % 131.75% 131.75% 125.76% 108.91% 101.81% 96.04% 100.00%
NOSH 252,000 252,000 252,000 254,615 252,000 252,592 262,999 -0.71%
  YoY % 0.00% 0.00% -1.03% 1.04% -0.23% -3.96% -
  Horiz. % 95.82% 95.82% 95.82% 96.81% 95.82% 96.04% 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 8.70 % 6.04 % 25.41 % 16.55 % 10.36 % 11.79 % 35.34 % -20.82%
  YoY % 44.04% -76.23% 53.53% 59.75% -12.13% -66.64% -
  Horiz. % 24.62% 17.09% 71.90% 46.83% 29.32% 33.36% 100.00%
ROE 0.86 % 0.71 % 3.39 % 2.23 % 1.66 % 1.65 % 4.44 % -23.92%
  YoY % 21.13% -79.06% 52.02% 34.34% 0.61% -62.84% -
  Horiz. % 19.37% 15.99% 76.35% 50.23% 37.39% 37.16% 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 2.27 2.64 2.71 2.45 2.63 2.32 2.04 1.79%
  YoY % -14.02% -2.58% 10.61% -6.84% 13.36% 13.73% -
  Horiz. % 111.27% 129.41% 132.84% 120.10% 128.92% 113.73% 100.00%
EPS 0.19 0.16 0.71 0.41 0.28 0.26 0.74 -20.26%
  YoY % 18.75% -77.46% 73.17% 46.43% 7.69% -64.86% -
  Horiz. % 25.68% 21.62% 95.95% 55.41% 37.84% 35.14% 100.00%
DPS 0.80 0.80 0.63 0.63 0.00 0.00 0.48 8.88%
  YoY % 0.00% 26.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 166.67% 131.25% 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 2.27 2.64 2.71 2.48 2.63 2.33 2.13 1.07%
  YoY % -14.02% -2.58% 9.27% -5.70% 12.88% 9.39% -
  Horiz. % 106.57% 123.94% 127.23% 116.43% 123.47% 109.39% 100.00%
EPS 0.19 0.16 0.71 0.41 0.28 0.26 0.74 -20.26%
  YoY % 18.75% -77.46% 73.17% 46.43% 7.69% -64.86% -
  Horiz. % 25.68% 21.62% 95.95% 55.41% 37.84% 35.14% 100.00%
DPS 0.80 0.80 0.63 0.64 0.00 0.00 0.50 8.14%
  YoY % 0.00% 26.98% -1.56% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 160.00% 126.00% 128.00% 0.00% 0.00% 100.00%
NAPS 0.2200 0.2200 0.2100 0.1819 0.1700 0.1604 0.1670 4.70%
  YoY % 0.00% 4.76% 15.45% 7.00% 5.99% -3.95% -
  Horiz. % 131.74% 131.74% 125.75% 108.92% 101.80% 96.05% 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 12.77 12.86 9.04 9.79 6.47 5.17 7.37 9.58%
  YoY % -0.70% 42.26% -7.66% 51.31% 25.15% -29.85% -
  Horiz. % 173.27% 174.49% 122.66% 132.84% 87.79% 70.15% 100.00%
P/EPS 153.53 218.02 34.45 59.73 60.17 45.51 21.10 39.16%
  YoY % -29.58% 532.86% -42.32% -0.73% 32.21% 115.69% -
  Horiz. % 727.63% 1,033.27% 163.27% 283.08% 285.17% 215.69% 100.00%
EY 0.65 0.46 2.90 1.67 1.66 2.20 4.74 -28.17%
  YoY % 41.30% -84.14% 73.65% 0.60% -24.55% -53.59% -
  Horiz. % 13.71% 9.70% 61.18% 35.23% 35.02% 46.41% 100.00%
DY 2.76 2.35 2.57 2.63 0.00 0.00 3.20 -2.43%
  YoY % 17.45% -8.56% -2.28% 0.00% 0.00% 0.00% -
  Horiz. % 86.25% 73.44% 80.31% 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 14.10 13.43 9.23 12.44 6.47 4.52 5.89 15.64%
  YoY % 4.99% 45.50% -25.80% 92.27% 43.14% -23.26% -
  Horiz. % 239.39% 228.01% 156.71% 211.21% 109.85% 76.74% 100.00%
P/EPS 169.41 227.63 35.16 75.91 60.17 39.82 16.88 46.82%
  YoY % -25.58% 547.41% -53.68% 26.16% 51.10% 135.90% -
  Horiz. % 1,003.61% 1,348.52% 208.29% 449.70% 356.46% 235.90% 100.00%
EY 0.59 0.44 2.84 1.32 1.66 2.51 5.93 -31.90%
  YoY % 34.09% -84.51% 115.15% -20.48% -33.86% -57.67% -
  Horiz. % 9.95% 7.42% 47.89% 22.26% 27.99% 42.33% 100.00%
DY 2.50 2.25 2.52 2.07 0.00 0.00 4.00 -7.53%
  YoY % 11.11% -10.71% 21.74% 0.00% 0.00% 0.00% -
  Horiz. % 62.50% 56.25% 63.00% 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.
 


 

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. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. 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
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. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers