Highlights

[BTECH] YoY TTM Result on 2015-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     19.57%    YoY -     -8.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 26,611 25,760 30,862 27,060 23,796 24,552 21,761 3.41%
  YoY % 3.30% -16.53% 14.05% 13.72% -3.08% 12.83% -
  Horiz. % 122.29% 118.38% 141.82% 124.35% 109.35% 112.83% 100.00%
PBT 5,928 5,538 6,337 5,996 6,137 4,607 3,803 7.68%
  YoY % 7.04% -12.61% 5.69% -2.30% 33.21% 21.14% -
  Horiz. % 155.88% 145.62% 166.63% 157.67% 161.37% 121.14% 100.00%
Tax -1,776 -1,526 -1,441 -1,296 -957 -1,184 -1,247 6.07%
  YoY % -16.38% -5.90% -11.19% -35.42% 19.17% 5.05% -
  Horiz. % 142.42% 122.37% 115.56% 103.93% 76.74% 94.95% 100.00%
NP 4,152 4,012 4,896 4,700 5,180 3,423 2,556 8.42%
  YoY % 3.49% -18.06% 4.17% -9.27% 51.33% 33.92% -
  Horiz. % 162.44% 156.96% 191.55% 183.88% 202.66% 133.92% 100.00%
NP to SH 4,169 3,998 4,832 4,699 5,147 3,350 2,410 9.56%
  YoY % 4.28% -17.26% 2.83% -8.70% 53.64% 39.00% -
  Horiz. % 172.99% 165.89% 200.50% 194.98% 213.57% 139.00% 100.00%
Tax Rate 29.96 % 27.56 % 22.74 % 21.61 % 15.59 % 25.70 % 32.79 % -1.49%
  YoY % 8.71% 21.20% 5.23% 38.61% -39.34% -21.62% -
  Horiz. % 91.37% 84.05% 69.35% 65.90% 47.54% 78.38% 100.00%
Total Cost 22,459 21,748 25,966 22,360 18,616 21,129 19,205 2.64%
  YoY % 3.27% -16.24% 16.13% 20.11% -11.89% 10.02% -
  Horiz. % 116.94% 113.24% 135.20% 116.43% 96.93% 110.02% 100.00%
Net Worth 57,960 55,439 55,439 52,919 45,830 42,840 40,414 6.19%
  YoY % 4.55% 0.00% 4.76% 15.47% 6.98% 6.00% -
  Horiz. % 143.41% 137.18% 137.18% 130.94% 113.40% 106.00% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 4,032 4,032 3,855 3,175 1,604 0 0 -
  YoY % 0.00% 4.58% 21.43% 97.95% 0.00% 0.00% -
  Horiz. % 251.36% 251.36% 240.36% 197.95% 100.00% - -
Div Payout % 96.71 % 100.85 % 79.79 % 67.57 % 31.17 % - % - % -
  YoY % -4.11% 26.39% 18.08% 116.78% 0.00% 0.00% -
  Horiz. % 310.27% 323.55% 255.98% 216.78% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 57,960 55,439 55,439 52,919 45,830 42,840 40,414 6.19%
  YoY % 4.55% 0.00% 4.76% 15.47% 6.98% 6.00% -
  Horiz. % 143.41% 137.18% 137.18% 130.94% 113.40% 106.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 254,615 252,000 252,592 -0.04%
  YoY % 0.00% 0.00% 0.00% -1.03% 1.04% -0.23% -
  Horiz. % 99.77% 99.77% 99.77% 99.77% 100.80% 99.77% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.60 % 15.57 % 15.86 % 17.37 % 21.77 % 13.94 % 11.75 % 4.83%
  YoY % 0.19% -1.83% -8.69% -20.21% 56.17% 18.64% -
  Horiz. % 132.77% 132.51% 134.98% 147.83% 185.28% 118.64% 100.00%
ROE 7.19 % 7.21 % 8.72 % 8.88 % 11.23 % 7.82 % 5.96 % 3.17%
  YoY % -0.28% -17.32% -1.80% -20.93% 43.61% 31.21% -
  Horiz. % 120.64% 120.97% 146.31% 148.99% 188.42% 131.21% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.56 10.22 12.25 10.74 9.35 9.74 8.62 3.44%
  YoY % 3.33% -16.57% 14.06% 14.87% -4.00% 12.99% -
  Horiz. % 122.51% 118.56% 142.11% 124.59% 108.47% 112.99% 100.00%
EPS 1.65 1.59 1.92 1.86 2.02 1.33 0.95 9.63%
  YoY % 3.77% -17.19% 3.23% -7.92% 51.88% 40.00% -
  Horiz. % 173.68% 167.37% 202.11% 195.79% 212.63% 140.00% 100.00%
DPS 1.60 1.60 1.53 1.26 0.63 0.00 0.00 -
  YoY % 0.00% 4.58% 21.43% 100.00% 0.00% 0.00% -
  Horiz. % 253.97% 253.97% 242.86% 200.00% 100.00% - -
NAPS 0.2300 0.2200 0.2200 0.2100 0.1800 0.1700 0.1600 6.23%
  YoY % 4.55% 0.00% 4.76% 16.67% 5.88% 6.25% -
  Horiz. % 143.75% 137.50% 137.50% 131.25% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.56 10.22 12.25 10.74 9.44 9.74 8.64 3.40%
  YoY % 3.33% -16.57% 14.06% 13.77% -3.08% 12.73% -
  Horiz. % 122.22% 118.29% 141.78% 124.31% 109.26% 112.73% 100.00%
EPS 1.65 1.59 1.92 1.86 2.04 1.33 0.96 9.44%
  YoY % 3.77% -17.19% 3.23% -8.82% 53.38% 38.54% -
  Horiz. % 171.88% 165.63% 200.00% 193.75% 212.50% 138.54% 100.00%
DPS 1.60 1.60 1.53 1.26 0.64 0.00 0.00 -
  YoY % 0.00% 4.58% 21.43% 96.88% 0.00% 0.00% -
  Horiz. % 250.00% 250.00% 239.06% 196.88% 100.00% - -
NAPS 0.2300 0.2200 0.2200 0.2100 0.1819 0.1700 0.1604 6.19%
  YoY % 4.55% 0.00% 4.76% 15.45% 7.00% 5.99% -
  Horiz. % 143.39% 137.16% 137.16% 130.92% 113.40% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2350 0.2900 0.3400 0.2450 0.2400 0.1700 0.1200 -
P/RPS 2.23 2.84 2.78 2.28 2.57 1.74 1.39 8.19%
  YoY % -21.48% 2.16% 21.93% -11.28% 47.70% 25.18% -
  Horiz. % 160.43% 204.32% 200.00% 164.03% 184.89% 125.18% 100.00%
P/EPS 14.20 18.28 17.73 13.14 11.87 12.79 12.58 2.04%
  YoY % -22.32% 3.10% 34.93% 10.70% -7.19% 1.67% -
  Horiz. % 112.88% 145.31% 140.94% 104.45% 94.36% 101.67% 100.00%
EY 7.04 5.47 5.64 7.61 8.42 7.82 7.95 -2.00%
  YoY % 28.70% -3.01% -25.89% -9.62% 7.67% -1.64% -
  Horiz. % 88.55% 68.81% 70.94% 95.72% 105.91% 98.36% 100.00%
DY 6.81 5.52 4.50 5.14 2.63 0.00 0.00 -
  YoY % 23.37% 22.67% -12.45% 95.44% 0.00% 0.00% -
  Horiz. % 258.94% 209.89% 171.10% 195.44% 100.00% - -
P/NAPS 1.02 1.32 1.55 1.17 1.33 1.00 0.75 5.26%
  YoY % -22.73% -14.84% 32.48% -12.03% 33.00% 33.33% -
  Horiz. % 136.00% 176.00% 206.67% 156.00% 177.33% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 22/02/18 24/02/17 24/02/16 27/02/15 26/02/14 27/02/13 -
Price 0.2850 0.3200 0.3550 0.2500 0.3050 0.1700 0.1050 -
P/RPS 2.70 3.13 2.90 2.33 3.26 1.74 1.22 14.15%
  YoY % -13.74% 7.93% 24.46% -28.53% 87.36% 42.62% -
  Horiz. % 221.31% 256.56% 237.70% 190.98% 267.21% 142.62% 100.00%
P/EPS 17.23 20.17 18.51 13.41 15.09 12.79 11.01 7.75%
  YoY % -14.58% 8.97% 38.03% -11.13% 17.98% 16.17% -
  Horiz. % 156.49% 183.20% 168.12% 121.80% 137.06% 116.17% 100.00%
EY 5.80 4.96 5.40 7.46 6.63 7.82 9.09 -7.21%
  YoY % 16.94% -8.15% -27.61% 12.52% -15.22% -13.97% -
  Horiz. % 63.81% 54.57% 59.41% 82.07% 72.94% 86.03% 100.00%
DY 5.61 5.00 4.31 5.04 2.07 0.00 0.00 -
  YoY % 12.20% 16.01% -14.48% 143.48% 0.00% 0.00% -
  Horiz. % 271.01% 241.55% 208.21% 243.48% 100.00% - -
P/NAPS 1.24 1.45 1.61 1.19 1.69 1.00 0.66 11.08%
  YoY % -14.48% -9.94% 35.29% -29.59% 69.00% 51.52% -
  Horiz. % 187.88% 219.70% 243.94% 180.30% 256.06% 151.52% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

534  354  600  593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.775+0.14 
 NETX 0.010.00 
 MMAG-WB 0.195-0.15 
 SOLUTN 0.69+0.05 
 KANGER 0.31+0.025 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 PASUKGB 0.125+0.02 
 NOTION 1.14+0.14 
 XOX 0.1850.00 

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!
PARTNERS & BROKERS