Highlights

[BTECH] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     0.84%    YoY -     -34.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 35,976 27,060 26,977 26,308 27,616 23,796 23,404 33.16%
  QoQ % 32.95% 0.31% 2.54% -4.74% 16.05% 1.67% -
  Horiz. % 153.72% 115.62% 115.27% 112.41% 118.00% 101.67% 100.00%
PBT 9,940 5,996 5,273 5,626 5,544 6,137 6,706 29.96%
  QoQ % 65.78% 13.70% -6.27% 1.48% -9.66% -8.49% -
  Horiz. % 148.21% 89.40% 78.63% 83.89% 82.66% 91.51% 100.00%
Tax -2,500 -1,296 -1,320 -1,410 -1,384 -957 -1,177 65.13%
  QoQ % -92.90% 1.82% 6.38% -1.88% -44.62% 18.71% -
  Horiz. % 212.34% 110.08% 112.12% 119.76% 117.55% 81.29% 100.00%
NP 7,440 4,700 3,953 4,216 4,160 5,180 5,529 21.86%
  QoQ % 58.30% 18.89% -6.23% 1.35% -19.69% -6.32% -
  Horiz. % 134.56% 85.00% 71.50% 76.25% 75.24% 93.68% 100.00%
NP to SH 7,288 4,699 3,876 4,102 4,068 5,147 5,498 20.64%
  QoQ % 55.10% 21.23% -5.51% 0.84% -20.96% -6.40% -
  Horiz. % 132.54% 85.46% 70.49% 74.60% 73.98% 93.60% 100.00%
Tax Rate 25.15 % 21.61 % 25.03 % 25.06 % 24.96 % 15.59 % 17.55 % 27.08%
  QoQ % 16.38% -13.66% -0.12% 0.40% 60.10% -11.17% -
  Horiz. % 143.30% 123.13% 142.62% 142.79% 142.22% 88.83% 100.00%
Total Cost 28,536 22,360 23,024 22,092 23,456 18,616 17,874 36.56%
  QoQ % 27.62% -2.88% 4.22% -5.82% 26.00% 4.15% -
  Horiz. % 159.64% 125.09% 128.81% 123.59% 131.22% 104.15% 100.00%
Net Worth 55,439 52,919 45,360 47,879 47,879 45,372 45,360 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 5.53% 0.03% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 100.03% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 3,175 2,116 3,175 - 1,588 - -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 199.95% 133.30% 199.95% 0.00% 100.00% -
Div Payout % - % 67.57 % 54.61 % 77.41 % - % 30.85 % - % -
  QoQ % 0.00% 23.73% -29.45% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 219.03% 177.02% 250.92% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 55,439 52,919 45,360 47,879 47,879 45,372 45,360 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 5.53% 0.03% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 100.03% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,068 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.03% 0.03% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.03% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 20.68 % 17.37 % 14.65 % 16.03 % 15.06 % 21.77 % 23.63 % -8.50%
  QoQ % 19.06% 18.57% -8.61% 6.44% -30.82% -7.87% -
  Horiz. % 87.52% 73.51% 62.00% 67.84% 63.73% 92.13% 100.00%
ROE 13.15 % 8.88 % 8.54 % 8.57 % 8.50 % 11.34 % 12.12 % 5.58%
  QoQ % 48.09% 3.98% -0.35% 0.82% -25.04% -6.44% -
  Horiz. % 108.50% 73.27% 70.46% 70.71% 70.13% 93.56% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.28 10.74 10.71 10.44 10.96 9.44 9.29 33.16%
  QoQ % 32.96% 0.28% 2.59% -4.74% 16.10% 1.61% -
  Horiz. % 153.71% 115.61% 115.29% 112.38% 117.98% 101.61% 100.00%
EPS 2.88 1.86 1.53 1.62 1.60 2.04 2.19 20.01%
  QoQ % 54.84% 21.57% -5.56% 1.25% -21.57% -6.85% -
  Horiz. % 131.51% 84.93% 69.86% 73.97% 73.06% 93.15% 100.00%
DPS 0.00 1.26 0.84 1.26 0.00 0.63 0.00 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 133.33% 200.00% 0.00% 100.00% -
NAPS 0.2200 0.2100 0.1800 0.1900 0.1900 0.1800 0.1800 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 5.56% 0.00% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.28 10.74 10.71 10.44 10.96 9.44 9.29 33.16%
  QoQ % 32.96% 0.28% 2.59% -4.74% 16.10% 1.61% -
  Horiz. % 153.71% 115.61% 115.29% 112.38% 117.98% 101.61% 100.00%
EPS 2.88 1.86 1.53 1.62 1.60 2.04 2.19 20.01%
  QoQ % 54.84% 21.57% -5.56% 1.25% -21.57% -6.85% -
  Horiz. % 131.51% 84.93% 69.86% 73.97% 73.06% 93.15% 100.00%
DPS 0.00 1.26 0.84 1.26 0.00 0.63 0.00 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 133.33% 200.00% 0.00% 100.00% -
NAPS 0.2200 0.2100 0.1800 0.1900 0.1900 0.1800 0.1800 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 5.56% 0.00% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2350 0.2450 0.2600 0.2900 0.2800 0.2400 0.3050 -
P/RPS 1.65 2.28 2.43 2.78 2.56 2.54 3.28 -36.72%
  QoQ % -27.63% -6.17% -12.59% 8.59% 0.79% -22.56% -
  Horiz. % 50.30% 69.51% 74.09% 84.76% 78.05% 77.44% 100.00%
P/EPS 8.13 13.14 16.90 17.82 17.35 11.75 13.98 -30.31%
  QoQ % -38.13% -22.25% -5.16% 2.71% 47.66% -15.95% -
  Horiz. % 58.15% 93.99% 120.89% 127.47% 124.11% 84.05% 100.00%
EY 12.31 7.61 5.92 5.61 5.77 8.51 7.15 43.60%
  QoQ % 61.76% 28.55% 5.53% -2.77% -32.20% 19.02% -
  Horiz. % 172.17% 106.43% 82.80% 78.46% 80.70% 119.02% 100.00%
DY 0.00 5.14 3.23 4.34 0.00 2.63 0.00 -
  QoQ % 0.00% 59.13% -25.58% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.44% 122.81% 165.02% 0.00% 100.00% -
P/NAPS 1.07 1.17 1.44 1.53 1.47 1.33 1.69 -26.25%
  QoQ % -8.55% -18.75% -5.88% 4.08% 10.53% -21.30% -
  Horiz. % 63.31% 69.23% 85.21% 90.53% 86.98% 78.70% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 27/02/15 25/11/14 -
Price 0.2550 0.2500 0.2600 0.2300 0.3100 0.3050 0.3250 -
P/RPS 1.79 2.33 2.43 2.20 2.83 3.23 3.50 -36.02%
  QoQ % -23.18% -4.12% 10.45% -22.26% -12.38% -7.71% -
  Horiz. % 51.14% 66.57% 69.43% 62.86% 80.86% 92.29% 100.00%
P/EPS 8.82 13.41 16.90 14.13 19.20 14.94 14.89 -29.45%
  QoQ % -34.23% -20.65% 19.60% -26.41% 28.51% 0.34% -
  Horiz. % 59.23% 90.06% 113.50% 94.90% 128.95% 100.34% 100.00%
EY 11.34 7.46 5.92 7.08 5.21 6.69 6.71 41.84%
  QoQ % 52.01% 26.01% -16.38% 35.89% -22.12% -0.30% -
  Horiz. % 169.00% 111.18% 88.23% 105.51% 77.65% 99.70% 100.00%
DY 0.00 5.04 3.23 5.48 0.00 2.07 0.00 -
  QoQ % 0.00% 56.04% -41.06% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 243.48% 156.04% 264.73% 0.00% 100.00% -
P/NAPS 1.16 1.19 1.44 1.21 1.63 1.69 1.81 -25.65%
  QoQ % -2.52% -17.36% 19.01% -25.77% -3.55% -6.63% -
  Horiz. % 64.09% 65.75% 79.56% 66.85% 90.06% 93.37% 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.
 


 

225  258  498  1288 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.005 
 TDM 0.31+0.005 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.225+0.02 
 HSI-H8F 0.230.00 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers