[BTECH] YoY TTM Result on 31-Mar-2015 [#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
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
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 4.85%
PBT 5,585 5,561 7,095 6,201 4,877 4,048 4,591 3.31%
Tax -1,498 -1,290 -1,575 -951 -1,266 -1,254 -1,144 4.59%
NP 4,087 4,271 5,520 5,250 3,611 2,794 3,447 2.87%
-
NP to SH 4,033 4,280 5,504 5,185 3,560 2,667 3,346 3.15%
-
Tax Rate 26.82% 23.20% 22.20% 15.34% 25.96% 30.98% 24.92% -
Total Cost 22,385 23,785 23,630 20,022 21,181 19,016 16,464 5.25%
-
Net Worth 57,960 57,960 55,439 47,879 42,840 42,840 40,319 6.23%
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 - - 1,262 21.34%
Div Payout % 99.98% 90.08% 57.69% 30.94% - - 37.73% -
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%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
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% -
ROE 6.96% 7.38% 9.93% 10.83% 8.31% 6.23% 8.30% -
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%
EPS 1.60 1.70 2.18 2.06 1.41 1.06 1.33 3.12%
DPS 1.60 1.53 1.26 0.63 0.00 0.00 0.50 21.38%
NAPS 0.23 0.23 0.22 0.19 0.17 0.17 0.16 6.23%
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 10.52 11.15 11.58 10.04 9.85 8.66 7.91 4.86%
EPS 1.60 1.70 2.19 2.06 1.41 1.06 1.33 3.12%
DPS 1.60 1.53 1.26 0.64 0.00 0.00 0.50 21.38%
NAPS 0.2303 0.2303 0.2203 0.1902 0.1702 0.1702 0.1602 6.23%
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 0.295 0.36 0.235 0.28 0.18 0.14 0.14 -
P/RPS 2.81 3.23 2.03 2.79 1.83 1.62 1.77 8.00%
P/EPS 18.43 21.20 10.76 13.61 12.74 13.23 10.54 9.75%
EY 5.43 4.72 9.29 7.35 7.85 7.56 9.48 -8.86%
DY 5.42 4.25 5.36 2.25 0.00 0.00 3.58 7.15%
P/NAPS 1.28 1.57 1.07 1.47 1.06 0.82 0.88 6.44%
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 0.25 0.375 0.255 0.31 0.23 0.15 0.15 -
P/RPS 2.38 3.37 2.20 3.09 2.34 1.73 1.90 3.82%
P/EPS 15.62 22.08 11.68 15.07 16.28 14.17 11.30 5.54%
EY 6.40 4.53 8.57 6.64 6.14 7.06 8.85 -5.25%
DY 6.40 4.08 4.94 2.03 0.00 0.00 3.34 11.44%
P/NAPS 1.09 1.63 1.16 1.63 1.35 0.88 0.94 2.49%

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