Highlights

[BTECH] YoY TTM 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 -     0.74%    YoY -     45.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 26,472 28,056 29,150 25,272 24,792 21,810 19,911 4.86%
  YoY % -5.65% -3.75% 15.35% 1.94% 13.67% 9.54% -
  Horiz. % 132.95% 140.91% 146.40% 126.92% 124.51% 109.54% 100.00%
PBT 5,585 5,561 7,095 6,201 4,877 4,048 4,591 3.32%
  YoY % 0.43% -21.62% 14.42% 27.15% 20.48% -11.83% -
  Horiz. % 121.65% 121.13% 154.54% 135.07% 106.23% 88.17% 100.00%
Tax -1,498 -1,290 -1,575 -951 -1,266 -1,254 -1,144 4.59%
  YoY % -16.12% 18.10% -65.62% 24.88% -0.96% -9.62% -
  Horiz. % 130.94% 112.76% 137.67% 83.13% 110.66% 109.62% 100.00%
NP 4,087 4,271 5,520 5,250 3,611 2,794 3,447 2.88%
  YoY % -4.31% -22.63% 5.14% 45.39% 29.24% -18.94% -
  Horiz. % 118.57% 123.90% 160.14% 152.31% 104.76% 81.06% 100.00%
NP to SH 4,033 4,280 5,504 5,185 3,560 2,667 3,346 3.16%
  YoY % -5.77% -22.24% 6.15% 45.65% 33.48% -20.29% -
  Horiz. % 120.53% 127.91% 164.49% 154.96% 106.40% 79.71% 100.00%
Tax Rate 26.82 % 23.20 % 22.20 % 15.34 % 25.96 % 30.98 % 24.92 % 1.23%
  YoY % 15.60% 4.50% 44.72% -40.91% -16.20% 24.32% -
  Horiz. % 107.62% 93.10% 89.09% 61.56% 104.17% 124.32% 100.00%
Total Cost 22,385 23,785 23,630 20,022 21,181 19,016 16,464 5.25%
  YoY % -5.89% 0.66% 18.02% -5.47% 11.39% 15.50% -
  Horiz. % 135.96% 144.47% 143.53% 121.61% 128.65% 115.50% 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 4,032 3,855 3,175 1,604 0 0 1,262 21.34%
  YoY % 4.58% 21.43% 97.95% 0.00% 0.00% 0.00% -
  Horiz. % 319.39% 305.42% 251.52% 127.07% 0.00% 0.00% 100.00%
Div Payout % 99.98 % 90.08 % 57.69 % 30.94 % - % - % 37.73 % 17.63%
  YoY % 10.99% 56.14% 86.46% 0.00% 0.00% 0.00% -
  Horiz. % 264.99% 238.75% 152.90% 82.00% 0.00% 0.00% 100.00%
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 15.44 % 15.22 % 18.94 % 20.77 % 14.57 % 12.81 % 17.31 % -1.89%
  YoY % 1.45% -19.64% -8.81% 42.55% 13.74% -26.00% -
  Horiz. % 89.20% 87.93% 109.42% 119.99% 84.17% 74.00% 100.00%
ROE 6.96 % 7.38 % 9.93 % 10.83 % 8.31 % 6.23 % 8.30 % -2.89%
  YoY % -5.69% -25.68% -8.31% 30.32% 33.39% -24.94% -
  Horiz. % 83.86% 88.92% 119.64% 130.48% 100.12% 75.06% 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 10.50 11.13 11.57 10.03 9.84 8.65 7.90 4.85%
  YoY % -5.66% -3.80% 15.35% 1.93% 13.76% 9.49% -
  Horiz. % 132.91% 140.89% 146.46% 126.96% 124.56% 109.49% 100.00%
EPS 1.60 1.70 2.18 2.06 1.41 1.06 1.33 3.13%
  YoY % -5.88% -22.02% 5.83% 46.10% 33.02% -20.30% -
  Horiz. % 120.30% 127.82% 163.91% 154.89% 106.02% 79.70% 100.00%
DPS 1.60 1.53 1.26 0.63 0.00 0.00 0.50 21.38%
  YoY % 4.58% 21.43% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.00% 306.00% 252.00% 126.00% 0.00% 0.00% 100.00%
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 - 252,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.50 11.13 11.57 10.03 9.84 8.65 7.90 4.85%
  YoY % -5.66% -3.80% 15.35% 1.93% 13.76% 9.49% -
  Horiz. % 132.91% 140.89% 146.46% 126.96% 124.56% 109.49% 100.00%
EPS 1.60 1.70 2.18 2.06 1.41 1.06 1.33 3.13%
  YoY % -5.88% -22.02% 5.83% 46.10% 33.02% -20.30% -
  Horiz. % 120.30% 127.82% 163.91% 154.89% 106.02% 79.70% 100.00%
DPS 1.60 1.53 1.26 0.63 0.00 0.00 0.50 21.38%
  YoY % 4.58% 21.43% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.00% 306.00% 252.00% 126.00% 0.00% 0.00% 100.00%
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 2.81 3.23 2.03 2.79 1.83 1.62 1.77 8.00%
  YoY % -13.00% 59.11% -27.24% 52.46% 12.96% -8.47% -
  Horiz. % 158.76% 182.49% 114.69% 157.63% 103.39% 91.53% 100.00%
P/EPS 18.43 21.20 10.76 13.61 12.74 13.23 10.54 9.76%
  YoY % -13.07% 97.03% -20.94% 6.83% -3.70% 25.52% -
  Horiz. % 174.86% 201.14% 102.09% 129.13% 120.87% 125.52% 100.00%
EY 5.43 4.72 9.29 7.35 7.85 7.56 9.48 -8.87%
  YoY % 15.04% -49.19% 26.39% -6.37% 3.84% -20.25% -
  Horiz. % 57.28% 49.79% 98.00% 77.53% 82.81% 79.75% 100.00%
DY 5.42 4.25 5.36 2.25 0.00 0.00 3.58 7.15%
  YoY % 27.53% -20.71% 138.22% 0.00% 0.00% 0.00% -
  Horiz. % 151.40% 118.72% 149.72% 62.85% 0.00% 0.00% 100.00%
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 23/05/18 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 2.38 3.37 2.20 3.09 2.34 1.73 1.90 3.82%
  YoY % -29.38% 53.18% -28.80% 32.05% 35.26% -8.95% -
  Horiz. % 125.26% 177.37% 115.79% 162.63% 123.16% 91.05% 100.00%
P/EPS 15.62 22.08 11.68 15.07 16.28 14.17 11.30 5.54%
  YoY % -29.26% 89.04% -22.50% -7.43% 14.89% 25.40% -
  Horiz. % 138.23% 195.40% 103.36% 133.36% 144.07% 125.40% 100.00%
EY 6.40 4.53 8.57 6.64 6.14 7.06 8.85 -5.26%
  YoY % 41.28% -47.14% 29.07% 8.14% -13.03% -20.23% -
  Horiz. % 72.32% 51.19% 96.84% 75.03% 69.38% 79.77% 100.00%
DY 6.40 4.08 4.94 2.03 0.00 0.00 3.34 11.44%
  YoY % 56.86% -17.41% 143.35% 0.00% 0.00% 0.00% -
  Horiz. % 191.62% 122.16% 147.90% 60.78% 0.00% 0.00% 100.00%
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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers