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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

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

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers