[BTECH] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -3.82%
YoY- -18.73%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 25,615 26,699 31,029 26,476 24,175 23,793 21,254 3.15%
PBT 5,717 5,112 7,978 5,062 5,959 4,820 4,887 2.64%
Tax -1,526 -1,196 -1,749 -1,064 -1,126 -1,392 -1,129 5.14%
NP 4,191 3,916 6,229 3,998 4,833 3,428 3,758 1.83%
-
NP to SH 4,162 3,915 6,231 3,930 4,836 3,304 3,614 2.37%
-
Tax Rate 26.69% 23.40% 21.92% 21.02% 18.90% 28.88% 23.10% -
Total Cost 21,424 22,783 24,800 22,478 19,342 20,365 17,496 3.43%
-
Net Worth 55,439 55,439 55,439 45,360 45,360 42,840 40,319 5.44%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 4,032 4,032 3,427 3,191 - - 1,262 21.34%
Div Payout % 96.88% 102.99% 55.00% 81.21% - - 34.93% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 55,439 55,439 55,439 45,360 45,360 42,840 40,319 5.44%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 16.36% 14.67% 20.07% 15.10% 19.99% 14.41% 17.68% -
ROE 7.51% 7.06% 11.24% 8.66% 10.66% 7.71% 8.96% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.16 10.59 12.31 10.51 9.59 9.44 8.43 3.15%
EPS 1.65 1.55 2.47 1.56 1.92 1.31 1.43 2.41%
DPS 1.60 1.60 1.36 1.26 0.00 0.00 0.50 21.38%
NAPS 0.22 0.22 0.22 0.18 0.18 0.17 0.16 5.44%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.18 10.61 12.33 10.52 9.60 9.45 8.44 3.17%
EPS 1.65 1.56 2.48 1.56 1.92 1.31 1.44 2.29%
DPS 1.60 1.60 1.36 1.27 0.00 0.00 0.50 21.38%
NAPS 0.2203 0.2203 0.2203 0.1802 0.1802 0.1702 0.1602 5.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.25 0.325 0.32 0.26 0.305 0.165 0.12 -
P/RPS 2.46 3.07 2.60 2.47 3.18 1.75 1.42 9.58%
P/EPS 15.14 20.92 12.94 16.67 15.89 12.58 8.37 10.37%
EY 6.61 4.78 7.73 6.00 6.29 7.95 11.95 -9.39%
DY 6.40 4.92 4.25 4.85 0.00 0.00 4.17 7.39%
P/NAPS 1.14 1.48 1.45 1.44 1.69 0.97 0.75 7.22%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 21/11/17 22/11/16 26/11/15 25/11/14 20/11/13 27/11/12 -
Price 0.225 0.30 0.35 0.26 0.325 0.17 0.12 -
P/RPS 2.21 2.83 2.84 2.47 3.39 1.80 1.42 7.64%
P/EPS 13.62 19.31 14.16 16.67 16.94 12.97 8.37 8.44%
EY 7.34 5.18 7.06 6.00 5.90 7.71 11.95 -7.79%
DY 7.11 5.33 3.89 4.85 0.00 0.00 4.17 9.29%
P/NAPS 1.02 1.36 1.59 1.44 1.81 1.00 0.75 5.25%

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