Highlights

[BTECH] YoY TTM 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 -     1.39%    YoY -     39.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,862 27,060 23,796 24,552 21,761 18,546 15,942 11.63%
  YoY % 14.05% 13.72% -3.08% 12.83% 17.34% 16.33% -
  Horiz. % 193.59% 169.74% 149.27% 154.01% 136.50% 116.33% 100.00%
PBT 6,337 5,996 6,137 4,607 3,803 4,167 1,838 22.89%
  YoY % 5.69% -2.30% 33.21% 21.14% -8.74% 126.71% -
  Horiz. % 344.78% 326.22% 333.90% 250.65% 206.91% 226.71% 100.00%
Tax -1,441 -1,296 -957 -1,184 -1,247 -1,067 -826 9.71%
  YoY % -11.19% -35.42% 19.17% 5.05% -16.87% -29.18% -
  Horiz. % 174.46% 156.90% 115.86% 143.34% 150.97% 129.18% 100.00%
NP 4,896 4,700 5,180 3,423 2,556 3,100 1,012 30.02%
  YoY % 4.17% -9.27% 51.33% 33.92% -17.55% 206.32% -
  Horiz. % 483.79% 464.43% 511.86% 338.24% 252.57% 306.32% 100.00%
NP to SH 4,832 4,699 5,147 3,350 2,410 3,022 1,057 28.80%
  YoY % 2.83% -8.70% 53.64% 39.00% -20.25% 185.90% -
  Horiz. % 457.14% 444.56% 486.94% 316.93% 228.00% 285.90% 100.00%
Tax Rate 22.74 % 21.61 % 15.59 % 25.70 % 32.79 % 25.61 % 44.94 % -10.72%
  YoY % 5.23% 38.61% -39.34% -21.62% 28.04% -43.01% -
  Horiz. % 50.60% 48.09% 34.69% 57.19% 72.96% 56.99% 100.00%
Total Cost 25,966 22,360 18,616 21,129 19,205 15,446 14,930 9.65%
  YoY % 16.13% 20.11% -11.89% 10.02% 24.34% 3.46% -
  Horiz. % 173.92% 149.77% 124.69% 141.52% 128.63% 103.46% 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 3,855 3,175 1,604 0 0 1,262 0 -
  YoY % 21.43% 97.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 305.42% 251.52% 127.07% 0.00% 0.00% 100.00% -
Div Payout % 79.79 % 67.57 % 31.17 % - % - % 41.77 % - % -
  YoY % 18.08% 116.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.02% 161.77% 74.62% 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 15.86 % 17.37 % 21.77 % 13.94 % 11.75 % 16.72 % 6.35 % 16.46%
  YoY % -8.69% -20.21% 56.17% 18.64% -29.72% 163.31% -
  Horiz. % 249.76% 273.54% 342.83% 219.53% 185.04% 263.31% 100.00%
ROE 8.72 % 8.88 % 11.23 % 7.82 % 5.96 % 7.18 % 3.31 % 17.50%
  YoY % -1.80% -20.93% 43.61% 31.21% -16.99% 116.92% -
  Horiz. % 263.44% 268.28% 339.27% 236.25% 180.06% 216.92% 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 12.25 10.74 9.35 9.74 8.62 7.05 6.00 12.62%
  YoY % 14.06% 14.87% -4.00% 12.99% 22.27% 17.50% -
  Horiz. % 204.17% 179.00% 155.83% 162.33% 143.67% 117.50% 100.00%
EPS 1.92 1.86 2.02 1.33 0.95 1.15 0.40 29.85%
  YoY % 3.23% -7.92% 51.88% 40.00% -17.39% 187.50% -
  Horiz. % 480.00% 465.00% 505.00% 332.50% 237.50% 287.50% 100.00%
DPS 1.53 1.26 0.63 0.00 0.00 0.48 0.00 -
  YoY % 21.43% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 318.75% 262.50% 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 12.25 10.74 9.44 9.74 8.64 7.36 6.33 11.62%
  YoY % 14.06% 13.77% -3.08% 12.73% 17.39% 16.27% -
  Horiz. % 193.52% 169.67% 149.13% 153.87% 136.49% 116.27% 100.00%
EPS 1.92 1.86 2.04 1.33 0.96 1.20 0.42 28.80%
  YoY % 3.23% -8.82% 53.38% 38.54% -20.00% 185.71% -
  Horiz. % 457.14% 442.86% 485.71% 316.67% 228.57% 285.71% 100.00%
DPS 1.53 1.26 0.64 0.00 0.00 0.50 0.00 -
  YoY % 21.43% 96.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 306.00% 252.00% 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 2.78 2.28 2.57 1.74 1.39 2.13 1.83 7.21%
  YoY % 21.93% -11.28% 47.70% 25.18% -34.74% 16.39% -
  Horiz. % 151.91% 124.59% 140.44% 95.08% 75.96% 116.39% 100.00%
P/EPS 17.73 13.14 11.87 12.79 12.58 13.05 27.65 -7.13%
  YoY % 34.93% 10.70% -7.19% 1.67% -3.60% -52.80% -
  Horiz. % 64.12% 47.52% 42.93% 46.26% 45.50% 47.20% 100.00%
EY 5.64 7.61 8.42 7.82 7.95 7.66 3.62 7.66%
  YoY % -25.89% -9.62% 7.67% -1.64% 3.79% 111.60% -
  Horiz. % 155.80% 210.22% 232.60% 216.02% 219.61% 211.60% 100.00%
DY 4.50 5.14 2.63 0.00 0.00 3.20 0.00 -
  YoY % -12.45% 95.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.62% 160.62% 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 2.90 2.33 3.26 1.74 1.22 1.70 1.75 8.77%
  YoY % 24.46% -28.53% 87.36% 42.62% -28.24% -2.86% -
  Horiz. % 165.71% 133.14% 186.29% 99.43% 69.71% 97.14% 100.00%
P/EPS 18.51 13.41 15.09 12.79 11.01 10.44 26.40 -5.74%
  YoY % 38.03% -11.13% 17.98% 16.17% 5.46% -60.45% -
  Horiz. % 70.11% 50.80% 57.16% 48.45% 41.70% 39.55% 100.00%
EY 5.40 7.46 6.63 7.82 9.09 9.58 3.79 6.07%
  YoY % -27.61% 12.52% -15.22% -13.97% -5.11% 152.77% -
  Horiz. % 142.48% 196.83% 174.93% 206.33% 239.84% 252.77% 100.00%
DY 4.31 5.04 2.07 0.00 0.00 4.00 0.00 -
  YoY % -14.48% 143.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.75% 126.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
3. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS