Highlights

[BTECH] YoY Quarter Result on 2015-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -0.59%    YoY -     3.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 6,900 6,188 8,994 6,904 5,428 5,188 5,139 5.03%
  YoY % 11.51% -31.20% 30.27% 27.19% 4.63% 0.95% -
  Horiz. % 134.27% 120.41% 175.01% 134.35% 105.62% 100.95% 100.00%
PBT 1,756 1,709 2,485 1,386 1,322 1,052 807 13.83%
  YoY % 2.75% -31.23% 79.29% 4.84% 25.67% 30.36% -
  Horiz. % 217.60% 211.77% 307.93% 171.75% 163.82% 130.36% 100.00%
Tax -446 -474 -625 -346 -352 -270 -263 9.20%
  YoY % 5.91% 24.16% -80.64% 1.70% -30.37% -2.66% -
  Horiz. % 169.58% 180.23% 237.64% 131.56% 133.84% 102.66% 100.00%
NP 1,310 1,235 1,860 1,040 970 782 544 15.77%
  YoY % 6.07% -33.60% 78.85% 7.22% 24.04% 43.75% -
  Horiz. % 240.81% 227.02% 341.91% 191.18% 178.31% 143.75% 100.00%
NP to SH 1,305 1,270 1,822 1,017 979 769 512 16.87%
  YoY % 2.76% -30.30% 79.15% 3.88% 27.31% 50.20% -
  Horiz. % 254.88% 248.05% 355.86% 198.63% 191.21% 150.20% 100.00%
Tax Rate 25.40 % 27.74 % 25.15 % 24.96 % 26.63 % 25.67 % 32.59 % -4.07%
  YoY % -8.44% 10.30% 0.76% -6.27% 3.74% -21.23% -
  Horiz. % 77.94% 85.12% 77.17% 76.59% 81.71% 78.77% 100.00%
Total Cost 5,590 4,953 7,134 5,864 4,458 4,406 4,595 3.32%
  YoY % 12.86% -30.57% 21.66% 31.54% 1.18% -4.11% -
  Horiz. % 121.65% 107.79% 155.26% 127.62% 97.02% 95.89% 100.00%
Net Worth 57,960 57,960 55,439 47,879 42,840 42,840 40,319 6.23%
  YoY % 0.00% 4.55% 15.79% 11.76% 0.00% 6.25% -
  Horiz. % 143.75% 143.75% 137.50% 118.75% 106.25% 106.25% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 57,960 57,960 55,439 47,879 42,840 42,840 40,319 6.23%
  YoY % 0.00% 4.55% 15.79% 11.76% 0.00% 6.25% -
  Horiz. % 143.75% 143.75% 137.50% 118.75% 106.25% 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.99 % 19.96 % 20.68 % 15.06 % 17.87 % 15.07 % 10.59 % 10.22%
  YoY % -4.86% -3.48% 37.32% -15.72% 18.58% 42.30% -
  Horiz. % 179.32% 188.48% 195.28% 142.21% 168.74% 142.30% 100.00%
ROE 2.25 % 2.19 % 3.29 % 2.12 % 2.29 % 1.80 % 1.27 % 10.00%
  YoY % 2.74% -33.43% 55.19% -7.42% 27.22% 41.73% -
  Horiz. % 177.17% 172.44% 259.06% 166.93% 180.31% 141.73% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.74 2.46 3.57 2.74 2.15 2.06 2.04 5.04%
  YoY % 11.38% -31.09% 30.29% 27.44% 4.37% 0.98% -
  Horiz. % 134.31% 120.59% 175.00% 134.31% 105.39% 100.98% 100.00%
EPS 0.52 0.50 0.72 0.40 0.39 0.31 0.20 17.25%
  YoY % 4.00% -30.56% 80.00% 2.56% 25.81% 55.00% -
  Horiz. % 260.00% 250.00% 360.00% 200.00% 195.00% 155.00% 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 0.2300 0.2200 0.1900 0.1700 0.1700 0.1600 6.23%
  YoY % 0.00% 4.55% 15.79% 11.76% 0.00% 6.25% -
  Horiz. % 143.75% 143.75% 137.50% 118.75% 106.25% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.74 2.46 3.57 2.74 2.15 2.06 2.04 5.04%
  YoY % 11.38% -31.09% 30.29% 27.44% 4.37% 0.98% -
  Horiz. % 134.31% 120.59% 175.00% 134.31% 105.39% 100.98% 100.00%
EPS 0.52 0.50 0.72 0.40 0.39 0.31 0.20 17.25%
  YoY % 4.00% -30.56% 80.00% 2.56% 25.81% 55.00% -
  Horiz. % 260.00% 250.00% 360.00% 200.00% 195.00% 155.00% 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 0.2300 0.2200 0.1900 0.1700 0.1700 0.1600 6.23%
  YoY % 0.00% 4.55% 15.79% 11.76% 0.00% 6.25% -
  Horiz. % 143.75% 143.75% 137.50% 118.75% 106.25% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2950 0.3600 0.2350 0.2800 0.1800 0.1400 0.1400 -
P/RPS 10.77 14.66 6.58 10.22 8.36 6.80 6.87 7.78%
  YoY % -26.53% 122.80% -35.62% 22.25% 22.94% -1.02% -
  Horiz. % 156.77% 213.39% 95.78% 148.76% 121.69% 98.98% 100.00%
P/EPS 56.97 71.43 32.50 69.38 46.33 45.88 68.91 -3.12%
  YoY % -20.24% 119.78% -53.16% 49.75% 0.98% -33.42% -
  Horiz. % 82.67% 103.66% 47.16% 100.68% 67.23% 66.58% 100.00%
EY 1.76 1.40 3.08 1.44 2.16 2.18 1.45 3.28%
  YoY % 25.71% -54.55% 113.89% -33.33% -0.92% 50.34% -
  Horiz. % 121.38% 96.55% 212.41% 99.31% 148.97% 150.34% 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 1.28 1.57 1.07 1.47 1.06 0.82 0.88 6.44%
  YoY % -18.47% 46.73% -27.21% 38.68% 29.27% -6.82% -
  Horiz. % 145.45% 178.41% 121.59% 167.05% 120.45% 93.18% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 22/05/17 27/05/16 27/05/15 23/05/14 28/05/13 18/05/12 -
Price 0.2500 0.3750 0.2550 0.3100 0.2300 0.1500 0.1500 -
P/RPS 9.13 15.27 7.14 11.32 10.68 7.29 7.36 3.66%
  YoY % -40.21% 113.87% -36.93% 5.99% 46.50% -0.95% -
  Horiz. % 124.05% 207.47% 97.01% 153.80% 145.11% 99.05% 100.00%
P/EPS 48.28 74.41 35.27 76.81 59.20 49.15 73.83 -6.83%
  YoY % -35.12% 110.97% -54.08% 29.75% 20.45% -33.43% -
  Horiz. % 65.39% 100.79% 47.77% 104.04% 80.18% 66.57% 100.00%
EY 2.07 1.34 2.84 1.30 1.69 2.03 1.35 7.38%
  YoY % 54.48% -52.82% 118.46% -23.08% -16.75% 50.37% -
  Horiz. % 153.33% 99.26% 210.37% 96.30% 125.19% 150.37% 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 1.09 1.63 1.16 1.63 1.35 0.88 0.94 2.50%
  YoY % -33.13% 40.52% -28.83% 20.74% 53.41% -6.38% -
  Horiz. % 115.96% 173.40% 123.40% 173.40% 143.62% 93.62% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers