Highlights

[BTECH] YoY TTM Result on 2014-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     31.32%    YoY -     55.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 27,822 29,775 25,374 24,592 22,967 20,601 16,329 9.28%
  YoY % -6.56% 17.34% 3.18% 7.08% 11.48% 26.16% -
  Horiz. % 170.38% 182.34% 155.39% 150.60% 140.65% 126.16% 100.00%
PBT 5,195 7,485 5,217 5,897 4,492 4,911 1,648 21.07%
  YoY % -30.59% 43.47% -11.53% 31.28% -8.53% 198.00% -
  Horiz. % 315.23% 454.19% 316.57% 357.83% 272.57% 298.00% 100.00%
Tax -1,209 -1,654 -1,057 -1,175 -1,369 -1,133 -848 6.08%
  YoY % 26.90% -56.48% 10.04% 14.17% -20.83% -33.61% -
  Horiz. % 142.57% 195.05% 124.65% 138.56% 161.44% 133.61% 100.00%
NP 3,986 5,831 4,160 4,722 3,123 3,778 800 30.66%
  YoY % -31.64% 40.17% -11.90% 51.20% -17.34% 372.25% -
  Horiz. % 498.25% 728.88% 520.00% 590.25% 390.38% 472.25% 100.00%
NP to SH 4,016 5,835 4,086 4,675 2,997 3,670 788 31.15%
  YoY % -31.17% 42.80% -12.60% 55.99% -18.34% 365.74% -
  Horiz. % 509.64% 740.48% 518.53% 593.27% 380.33% 465.74% 100.00%
Tax Rate 23.27 % 22.10 % 20.26 % 19.93 % 30.48 % 23.07 % 51.46 % -12.38%
  YoY % 5.29% 9.08% 1.66% -34.61% 32.12% -55.17% -
  Horiz. % 45.22% 42.95% 39.37% 38.73% 59.23% 44.83% 100.00%
Total Cost 23,836 23,944 21,214 19,870 19,844 16,823 15,529 7.40%
  YoY % -0.45% 12.87% 6.76% 0.13% 17.96% 8.33% -
  Horiz. % 153.49% 154.19% 136.61% 127.95% 127.79% 108.33% 100.00%
Net Worth 55,439 55,439 47,879 45,360 40,319 40,319 33,799 8.59%
  YoY % 0.00% 15.79% 5.56% 12.50% 0.00% 19.29% -
  Horiz. % 164.02% 164.02% 141.66% 134.20% 119.29% 119.29% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,032 3,427 3,191 0 0 1,262 0 -
  YoY % 17.65% 7.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 319.39% 271.48% 252.83% 0.00% 0.00% 100.00% -
Div Payout % 100.40 % 58.74 % 78.11 % - % - % 34.40 % - % -
  YoY % 70.92% -24.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 291.86% 170.76% 227.06% 0.00% 0.00% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 55,439 55,439 47,879 45,360 40,319 40,319 33,799 8.59%
  YoY % 0.00% 15.79% 5.56% 12.50% 0.00% 19.29% -
  Horiz. % 164.02% 164.02% 141.66% 134.20% 119.29% 119.29% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 259,999 -0.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -3.08% -
  Horiz. % 96.92% 96.92% 96.92% 96.92% 96.92% 96.92% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.33 % 19.58 % 16.39 % 19.20 % 13.60 % 18.34 % 4.90 % 19.57%
  YoY % -26.81% 19.46% -14.64% 41.18% -25.85% 274.29% -
  Horiz. % 292.45% 399.59% 334.49% 391.84% 277.55% 374.29% 100.00%
ROE 7.24 % 10.52 % 8.53 % 10.31 % 7.43 % 9.10 % 2.33 % 20.78%
  YoY % -31.18% 23.33% -17.26% 38.76% -18.35% 290.56% -
  Horiz. % 310.73% 451.50% 366.09% 442.49% 318.88% 390.56% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.04 11.82 10.07 9.76 9.11 8.18 6.28 9.85%
  YoY % -6.60% 17.38% 3.18% 7.14% 11.37% 30.25% -
  Horiz. % 175.80% 188.22% 160.35% 155.41% 145.06% 130.25% 100.00%
EPS 1.59 2.32 1.62 1.86 1.19 1.46 0.30 32.01%
  YoY % -31.47% 43.21% -12.90% 56.30% -18.49% 386.67% -
  Horiz. % 530.00% 773.33% 540.00% 620.00% 396.67% 486.67% 100.00%
DPS 1.60 1.36 1.26 0.00 0.00 0.50 0.00 -
  YoY % 17.65% 7.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.00% 272.00% 252.00% 0.00% 0.00% 100.00% -
NAPS 0.2200 0.2200 0.1900 0.1800 0.1600 0.1600 0.1300 9.16%
  YoY % 0.00% 15.79% 5.56% 12.50% 0.00% 23.08% -
  Horiz. % 169.23% 169.23% 146.15% 138.46% 123.08% 123.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.04 11.82 10.07 9.76 9.11 8.18 6.48 9.28%
  YoY % -6.60% 17.38% 3.18% 7.14% 11.37% 26.23% -
  Horiz. % 170.37% 182.41% 155.40% 150.62% 140.59% 126.23% 100.00%
EPS 1.59 2.32 1.62 1.86 1.19 1.46 0.31 31.29%
  YoY % -31.47% 43.21% -12.90% 56.30% -18.49% 370.97% -
  Horiz. % 512.90% 748.39% 522.58% 600.00% 383.87% 470.97% 100.00%
DPS 1.60 1.36 1.26 0.00 0.00 0.50 0.00 -
  YoY % 17.65% 7.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.00% 272.00% 252.00% 0.00% 0.00% 100.00% -
NAPS 0.2200 0.2200 0.1900 0.1800 0.1600 0.1600 0.1341 8.59%
  YoY % 0.00% 15.79% 5.56% 12.50% 0.00% 19.31% -
  Horiz. % 164.06% 164.06% 141.69% 134.23% 119.31% 119.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.3300 0.3750 0.2900 0.2300 0.1500 0.1300 0.1200 -
P/RPS 2.99 3.17 2.88 2.36 1.65 1.59 1.91 7.75%
  YoY % -5.68% 10.07% 22.03% 43.03% 3.77% -16.75% -
  Horiz. % 156.54% 165.97% 150.79% 123.56% 86.39% 83.25% 100.00%
P/EPS 20.71 16.20 17.89 12.40 12.61 8.93 39.59 -10.23%
  YoY % 27.84% -9.45% 44.27% -1.67% 41.21% -77.44% -
  Horiz. % 52.31% 40.92% 45.19% 31.32% 31.85% 22.56% 100.00%
EY 4.83 6.17 5.59 8.07 7.93 11.20 2.53 11.37%
  YoY % -21.72% 10.38% -30.73% 1.77% -29.20% 342.69% -
  Horiz. % 190.91% 243.87% 220.95% 318.97% 313.44% 442.69% 100.00%
DY 4.85 3.63 4.34 0.00 0.00 3.85 0.00 -
  YoY % 33.61% -16.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.97% 94.29% 112.73% 0.00% 0.00% 100.00% -
P/NAPS 1.50 1.70 1.53 1.28 0.94 0.81 0.92 8.48%
  YoY % -11.76% 11.11% 19.53% 36.17% 16.05% -11.96% -
  Horiz. % 163.04% 184.78% 166.30% 139.13% 102.17% 88.04% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 27/08/15 27/08/14 27/08/13 28/08/12 24/08/11 -
Price 0.3200 0.3550 0.2300 0.2200 0.1550 0.1400 0.1050 -
P/RPS 2.90 3.00 2.28 2.25 1.70 1.71 1.67 9.63%
  YoY % -3.33% 31.58% 1.33% 32.35% -0.58% 2.40% -
  Horiz. % 173.65% 179.64% 136.53% 134.73% 101.80% 102.40% 100.00%
P/EPS 20.08 15.33 14.19 11.86 13.03 9.61 34.64 -8.68%
  YoY % 30.98% 8.03% 19.65% -8.98% 35.59% -72.26% -
  Horiz. % 57.97% 44.26% 40.96% 34.24% 37.62% 27.74% 100.00%
EY 4.98 6.52 7.05 8.43 7.67 10.40 2.89 9.48%
  YoY % -23.62% -7.52% -16.37% 9.91% -26.25% 259.86% -
  Horiz. % 172.32% 225.61% 243.94% 291.70% 265.40% 359.86% 100.00%
DY 5.00 3.83 5.48 0.00 0.00 3.58 0.00 -
  YoY % 30.55% -30.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 139.66% 106.98% 153.07% 0.00% 0.00% 100.00% -
P/NAPS 1.45 1.61 1.21 1.22 0.97 0.88 0.81 10.18%
  YoY % -9.94% 33.06% -0.82% 25.77% 10.23% 8.64% -
  Horiz. % 179.01% 198.77% 149.38% 150.62% 119.75% 108.64% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers