Highlights

[BTECH] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -12.54%    YoY -     55.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 24,752 30,858 32,269 31,738 35,976 27,060 26,977 -5.57%
  QoQ % -19.79% -4.37% 1.67% -11.78% 32.95% 0.31% -
  Horiz. % 91.75% 114.38% 119.62% 117.65% 133.36% 100.31% 100.00%
PBT 6,836 6,345 7,916 8,604 9,940 5,996 5,273 18.87%
  QoQ % 7.74% -19.85% -8.00% -13.44% 65.78% 13.70% -
  Horiz. % 129.63% 120.32% 150.11% 163.16% 188.50% 113.70% 100.00%
Tax -1,896 -1,393 -1,924 -2,126 -2,500 -1,296 -1,320 27.28%
  QoQ % -36.11% 27.60% 9.50% 14.96% -92.90% 1.82% -
  Horiz. % 143.64% 105.53% 145.76% 161.06% 189.39% 98.18% 100.00%
NP 4,940 4,952 5,992 6,478 7,440 4,700 3,953 16.00%
  QoQ % -0.24% -17.36% -7.50% -12.93% 58.30% 18.89% -
  Horiz. % 124.96% 125.26% 151.57% 163.86% 188.20% 118.89% 100.00%
NP to SH 5,080 4,890 5,918 6,374 7,288 4,699 3,876 19.74%
  QoQ % 3.89% -17.38% -7.14% -12.54% 55.10% 21.23% -
  Horiz. % 131.06% 126.16% 152.70% 164.45% 188.03% 121.23% 100.00%
Tax Rate 27.74 % 21.95 % 24.31 % 24.71 % 25.15 % 21.61 % 25.03 % 7.09%
  QoQ % 26.38% -9.71% -1.62% -1.75% 16.38% -13.66% -
  Horiz. % 110.83% 87.69% 97.12% 98.72% 100.48% 86.34% 100.00%
Total Cost 19,812 25,906 26,277 25,260 28,536 22,360 23,024 -9.52%
  QoQ % -23.52% -1.41% 4.03% -11.48% 27.62% -2.88% -
  Horiz. % 86.05% 112.52% 114.13% 109.71% 123.94% 97.12% 100.00%
Net Worth 57,960 55,439 55,439 55,439 55,439 52,919 45,360 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 3,855 2,452 3,679 - 3,175 2,116 -
  QoQ % 0.00% 57.19% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 182.14% 115.87% 173.81% 0.00% 150.00% 100.00%
Div Payout % - % 78.85 % 41.44 % 57.72 % - % 67.57 % 54.61 % -
  QoQ % 0.00% 90.28% -28.21% 0.00% 0.00% 23.73% -
  Horiz. % 0.00% 144.39% 75.88% 105.69% 0.00% 123.73% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 57,960 55,439 55,439 55,439 55,439 52,919 45,360 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  QoQ % 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.96 % 16.05 % 18.57 % 20.41 % 20.68 % 17.37 % 14.65 % 22.88%
  QoQ % 24.36% -13.57% -9.02% -1.31% 19.06% 18.57% -
  Horiz. % 136.25% 109.56% 126.76% 139.32% 141.16% 118.57% 100.00%
ROE 8.76 % 8.82 % 10.68 % 11.50 % 13.15 % 8.88 % 8.54 % 1.71%
  QoQ % -0.68% -17.42% -7.13% -12.55% 48.09% 3.98% -
  Horiz. % 102.58% 103.28% 125.06% 134.66% 153.98% 103.98% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.82 12.25 12.81 12.59 14.28 10.74 10.71 -5.61%
  QoQ % -19.84% -4.37% 1.75% -11.83% 32.96% 0.28% -
  Horiz. % 91.69% 114.38% 119.61% 117.55% 133.33% 100.28% 100.00%
EPS 2.00 1.94 2.35 2.52 2.88 1.86 1.53 19.53%
  QoQ % 3.09% -17.45% -6.75% -12.50% 54.84% 21.57% -
  Horiz. % 130.72% 126.80% 153.59% 164.71% 188.24% 121.57% 100.00%
DPS 0.00 1.53 0.97 1.46 0.00 1.26 0.84 -
  QoQ % 0.00% 57.73% -33.56% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 182.14% 115.48% 173.81% 0.00% 150.00% 100.00%
NAPS 0.2300 0.2200 0.2200 0.2200 0.2200 0.2100 0.1800 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.82 12.25 12.81 12.59 14.28 10.74 10.71 -5.61%
  QoQ % -19.84% -4.37% 1.75% -11.83% 32.96% 0.28% -
  Horiz. % 91.69% 114.38% 119.61% 117.55% 133.33% 100.28% 100.00%
EPS 2.00 1.94 2.35 2.52 2.88 1.86 1.53 19.53%
  QoQ % 3.09% -17.45% -6.75% -12.50% 54.84% 21.57% -
  Horiz. % 130.72% 126.80% 153.59% 164.71% 188.24% 121.57% 100.00%
DPS 0.00 1.53 0.97 1.46 0.00 1.26 0.84 -
  QoQ % 0.00% 57.73% -33.56% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 182.14% 115.48% 173.81% 0.00% 150.00% 100.00%
NAPS 0.2300 0.2200 0.2200 0.2200 0.2200 0.2100 0.1800 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.3600 0.3400 0.3200 0.3750 0.2350 0.2450 0.2600 -
P/RPS 3.67 2.78 2.50 2.98 1.65 2.28 2.43 31.60%
  QoQ % 32.01% 11.20% -16.11% 80.61% -27.63% -6.17% -
  Horiz. % 151.03% 114.40% 102.88% 122.63% 67.90% 93.83% 100.00%
P/EPS 17.86 17.52 13.62 14.83 8.13 13.14 16.90 3.75%
  QoQ % 1.94% 28.63% -8.16% 82.41% -38.13% -22.25% -
  Horiz. % 105.68% 103.67% 80.59% 87.75% 48.11% 77.75% 100.00%
EY 5.60 5.71 7.34 6.74 12.31 7.61 5.92 -3.63%
  QoQ % -1.93% -22.21% 8.90% -45.25% 61.76% 28.55% -
  Horiz. % 94.59% 96.45% 123.99% 113.85% 207.94% 128.55% 100.00%
DY 0.00 4.50 3.04 3.89 0.00 5.14 3.23 -
  QoQ % 0.00% 48.03% -21.85% 0.00% 0.00% 59.13% -
  Horiz. % 0.00% 139.32% 94.12% 120.43% 0.00% 159.13% 100.00%
P/NAPS 1.57 1.55 1.45 1.70 1.07 1.17 1.44 5.93%
  QoQ % 1.29% 6.90% -14.71% 58.88% -8.55% -18.75% -
  Horiz. % 109.03% 107.64% 100.69% 118.06% 74.31% 81.25% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 24/02/17 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 -
Price 0.3750 0.3550 0.3500 0.3550 0.2550 0.2500 0.2600 -
P/RPS 3.82 2.90 2.73 2.82 1.79 2.33 2.43 35.16%
  QoQ % 31.72% 6.23% -3.19% 57.54% -23.18% -4.12% -
  Horiz. % 157.20% 119.34% 112.35% 116.05% 73.66% 95.88% 100.00%
P/EPS 18.60 18.29 14.90 14.04 8.82 13.41 16.90 6.59%
  QoQ % 1.69% 22.75% 6.13% 59.18% -34.23% -20.65% -
  Horiz. % 110.06% 108.22% 88.17% 83.08% 52.19% 79.35% 100.00%
EY 5.38 5.47 6.71 7.12 11.34 7.46 5.92 -6.17%
  QoQ % -1.65% -18.48% -5.76% -37.21% 52.01% 26.01% -
  Horiz. % 90.88% 92.40% 113.34% 120.27% 191.55% 126.01% 100.00%
DY 0.00 4.31 2.78 4.11 0.00 5.04 3.23 -
  QoQ % 0.00% 55.04% -32.36% 0.00% 0.00% 56.04% -
  Horiz. % 0.00% 133.44% 86.07% 127.24% 0.00% 156.04% 100.00%
P/NAPS 1.63 1.61 1.59 1.61 1.16 1.19 1.44 8.61%
  QoQ % 1.24% 1.26% -1.24% 38.79% -2.52% -17.36% -
  Horiz. % 113.19% 111.81% 110.42% 111.81% 80.56% 82.64% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers