Highlights

[BTECH] YoY Quarter Result on 2014-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     37.50%    YoY -     27.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 6,188 8,994 6,904 5,428 5,188 5,139 3,774 8.58%
  YoY % -31.20% 30.27% 27.19% 4.63% 0.95% 36.17% -
  Horiz. % 163.96% 238.31% 182.94% 143.83% 137.47% 136.17% 100.00%
PBT 1,709 2,485 1,386 1,322 1,052 807 383 28.28%
  YoY % -31.23% 79.29% 4.84% 25.67% 30.36% 110.70% -
  Horiz. % 446.21% 648.83% 361.88% 345.17% 274.67% 210.70% 100.00%
Tax -474 -625 -346 -352 -270 -263 -186 16.86%
  YoY % 24.16% -80.64% 1.70% -30.37% -2.66% -41.40% -
  Horiz. % 254.84% 336.02% 186.02% 189.25% 145.16% 141.40% 100.00%
NP 1,235 1,860 1,040 970 782 544 197 35.75%
  YoY % -33.60% 78.85% 7.22% 24.04% 43.75% 176.14% -
  Horiz. % 626.90% 944.16% 527.92% 492.39% 396.95% 276.14% 100.00%
NP to SH 1,270 1,822 1,017 979 769 512 188 37.45%
  YoY % -30.30% 79.15% 3.88% 27.31% 50.20% 172.34% -
  Horiz. % 675.53% 969.15% 540.96% 520.74% 409.04% 272.34% 100.00%
Tax Rate 27.74 % 25.15 % 24.96 % 26.63 % 25.67 % 32.59 % 48.56 % -8.90%
  YoY % 10.30% 0.76% -6.27% 3.74% -21.23% -32.89% -
  Horiz. % 57.13% 51.79% 51.40% 54.84% 52.86% 67.11% 100.00%
Total Cost 4,953 7,134 5,864 4,458 4,406 4,595 3,577 5.57%
  YoY % -30.57% 21.66% 31.54% 1.18% -4.11% 28.46% -
  Horiz. % 138.47% 199.44% 163.94% 124.63% 123.18% 128.46% 100.00%
Net Worth 57,960 55,439 47,879 42,840 42,840 40,319 37,599 7.47%
  YoY % 4.55% 15.79% 11.76% 0.00% 6.25% 7.23% -
  Horiz. % 154.15% 147.45% 127.34% 113.94% 113.94% 107.23% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 57,960 55,439 47,879 42,840 42,840 40,319 37,599 7.47%
  YoY % 4.55% 15.79% 11.76% 0.00% 6.25% 7.23% -
  Horiz. % 154.15% 147.45% 127.34% 113.94% 113.94% 107.23% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 268,571 -1.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.17% -
  Horiz. % 93.83% 93.83% 93.83% 93.83% 93.83% 93.83% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.96 % 20.68 % 15.06 % 17.87 % 15.07 % 10.59 % 5.22 % 25.02%
  YoY % -3.48% 37.32% -15.72% 18.58% 42.30% 102.87% -
  Horiz. % 382.38% 396.17% 288.51% 342.34% 288.70% 202.87% 100.00%
ROE 2.19 % 3.29 % 2.12 % 2.29 % 1.80 % 1.27 % 0.50 % 27.88%
  YoY % -33.43% 55.19% -7.42% 27.22% 41.73% 154.00% -
  Horiz. % 438.00% 658.00% 424.00% 458.00% 360.00% 254.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.46 3.57 2.74 2.15 2.06 2.04 1.41 9.71%
  YoY % -31.09% 30.29% 27.44% 4.37% 0.98% 44.68% -
  Horiz. % 174.47% 253.19% 194.33% 152.48% 146.10% 144.68% 100.00%
EPS 0.50 0.72 0.40 0.39 0.31 0.20 0.07 38.73%
  YoY % -30.56% 80.00% 2.56% 25.81% 55.00% 185.71% -
  Horiz. % 714.29% 1,028.57% 571.43% 557.14% 442.86% 285.71% 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 0.2300 0.2200 0.1900 0.1700 0.1700 0.1600 0.1400 8.62%
  YoY % 4.55% 15.79% 11.76% 0.00% 6.25% 14.29% -
  Horiz. % 164.29% 157.14% 135.71% 121.43% 121.43% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 251,777
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.46 3.57 2.74 2.15 2.06 2.04 1.50 8.59%
  YoY % -31.09% 30.29% 27.44% 4.37% 0.98% 36.00% -
  Horiz. % 164.00% 238.00% 182.67% 143.33% 137.33% 136.00% 100.00%
EPS 0.50 0.72 0.40 0.39 0.31 0.20 0.07 38.73%
  YoY % -30.56% 80.00% 2.56% 25.81% 55.00% 185.71% -
  Horiz. % 714.29% 1,028.57% 571.43% 557.14% 442.86% 285.71% 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 0.2300 0.2200 0.1900 0.1700 0.1700 0.1600 0.1492 7.47%
  YoY % 4.55% 15.79% 11.76% 0.00% 6.25% 7.24% -
  Horiz. % 154.16% 147.45% 127.35% 113.94% 113.94% 107.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.3600 0.2350 0.2800 0.1800 0.1400 0.1400 0.1050 -
P/RPS 14.66 6.58 10.22 8.36 6.80 6.87 7.47 11.88%
  YoY % 122.80% -35.62% 22.25% 22.94% -1.02% -8.03% -
  Horiz. % 196.25% 88.09% 136.81% 111.91% 91.03% 91.97% 100.00%
P/EPS 71.43 32.50 69.38 46.33 45.88 68.91 150.00 -11.62%
  YoY % 119.78% -53.16% 49.75% 0.98% -33.42% -54.06% -
  Horiz. % 47.62% 21.67% 46.25% 30.89% 30.59% 45.94% 100.00%
EY 1.40 3.08 1.44 2.16 2.18 1.45 0.67 13.06%
  YoY % -54.55% 113.89% -33.33% -0.92% 50.34% 116.42% -
  Horiz. % 208.96% 459.70% 214.93% 322.39% 325.37% 216.42% 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 1.57 1.07 1.47 1.06 0.82 0.88 0.75 13.09%
  YoY % 46.73% -27.21% 38.68% 29.27% -6.82% 17.33% -
  Horiz. % 209.33% 142.67% 196.00% 141.33% 109.33% 117.33% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 27/05/16 27/05/15 23/05/14 28/05/13 18/05/12 13/05/11 -
Price 0.3750 0.2550 0.3100 0.2300 0.1500 0.1500 0.1600 -
P/RPS 15.27 7.14 11.32 10.68 7.29 7.36 11.39 5.00%
  YoY % 113.87% -36.93% 5.99% 46.50% -0.95% -35.38% -
  Horiz. % 134.06% 62.69% 99.39% 93.77% 64.00% 64.62% 100.00%
P/EPS 74.41 35.27 76.81 59.20 49.15 73.83 228.57 -17.04%
  YoY % 110.97% -54.08% 29.75% 20.45% -33.43% -67.70% -
  Horiz. % 32.55% 15.43% 33.60% 25.90% 21.50% 32.30% 100.00%
EY 1.34 2.84 1.30 1.69 2.03 1.35 0.44 20.37%
  YoY % -52.82% 118.46% -23.08% -16.75% 50.37% 206.82% -
  Horiz. % 304.55% 645.45% 295.45% 384.09% 461.36% 306.82% 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 1.63 1.16 1.63 1.35 0.88 0.94 1.14 6.13%
  YoY % 40.52% -28.83% 20.74% 53.41% -6.38% -17.54% -
  Horiz. % 142.98% 101.75% 142.98% 118.42% 77.19% 82.46% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers