[BTECH] YoY Cumulative Quarter Result on 30-Jun-2014 [#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- 217.88%
YoY- 74.15%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 12,829 15,869 13,154 11,576 11,536 10,330 8,275 7.57%
PBT 3,160 4,302 2,813 3,733 2,443 1,754 1,010 20.91%
Tax -831 -1,063 -705 -605 -614 -492 -426 11.76%
NP 2,329 3,239 2,108 3,128 1,829 1,262 584 25.90%
-
NP to SH 2,371 3,187 2,051 3,112 1,787 1,200 552 27.46%
-
Tax Rate 26.30% 24.71% 25.06% 16.21% 25.13% 28.05% 42.18% -
Total Cost 10,500 12,630 11,046 8,448 9,707 9,068 7,691 5.32%
-
Net Worth 55,439 55,439 47,879 45,360 40,319 40,319 32,618 9.23%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,016 1,839 1,587 - - - - -
Div Payout % 85.03% 57.72% 77.41% - - - - -
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 32,618 9.23%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 250,909 0.07%
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 18.15% 20.41% 16.03% 27.02% 15.85% 12.22% 7.06% -
ROE 4.28% 5.75% 4.28% 6.86% 4.43% 2.98% 1.69% -
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 5.09 6.30 5.22 4.59 4.58 4.10 3.30 7.48%
EPS 0.94 1.26 0.81 1.23 0.71 0.48 0.22 27.35%
DPS 0.80 0.73 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.19 0.18 0.16 0.16 0.13 9.15%
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 5.10 6.30 5.23 4.60 4.58 4.10 3.29 7.57%
EPS 0.94 1.27 0.81 1.24 0.71 0.48 0.22 27.35%
DPS 0.80 0.73 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.2203 0.1902 0.1802 0.1602 0.1602 0.1296 9.23%
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 0.33 0.375 0.29 0.23 0.15 0.13 0.12 -
P/RPS 6.48 5.96 5.56 5.01 3.28 3.17 3.64 10.07%
P/EPS 35.07 29.65 35.63 18.62 21.15 27.30 54.55 -7.09%
EY 2.85 3.37 2.81 5.37 4.73 3.66 1.83 7.65%
DY 2.42 1.95 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.70 1.53 1.28 0.94 0.81 0.92 8.48%
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 0.32 0.355 0.23 0.22 0.155 0.14 0.105 -
P/RPS 6.29 5.64 4.41 4.79 3.39 3.42 3.18 12.02%
P/EPS 34.01 28.07 28.26 17.81 21.86 29.40 47.73 -5.48%
EY 2.94 3.56 3.54 5.61 4.58 3.40 2.10 5.76%
DY 2.50 2.06 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.61 1.21 1.22 0.97 0.88 0.81 10.18%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment