Highlights

[BTECH] QoQ Annualized Quarter Result on 2015-09-30 [#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 -     -5.51%    YoY -     -29.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 31,738 35,976 27,060 26,977 26,308 27,616 23,796 21.19%
  QoQ % -11.78% 32.95% 0.31% 2.54% -4.74% 16.05% -
  Horiz. % 133.38% 151.19% 113.72% 113.37% 110.56% 116.05% 100.00%
PBT 8,604 9,940 5,996 5,273 5,626 5,544 6,137 25.29%
  QoQ % -13.44% 65.78% 13.70% -6.27% 1.48% -9.66% -
  Horiz. % 140.20% 161.97% 97.70% 85.93% 91.67% 90.34% 100.00%
Tax -2,126 -2,500 -1,296 -1,320 -1,410 -1,384 -957 70.34%
  QoQ % 14.96% -92.90% 1.82% 6.38% -1.88% -44.62% -
  Horiz. % 222.15% 261.23% 135.42% 137.93% 147.34% 144.62% 100.00%
NP 6,478 7,440 4,700 3,953 4,216 4,160 5,180 16.09%
  QoQ % -12.93% 58.30% 18.89% -6.23% 1.35% -19.69% -
  Horiz. % 125.06% 143.63% 90.73% 76.32% 81.39% 80.31% 100.00%
NP to SH 6,374 7,288 4,699 3,876 4,102 4,068 5,147 15.34%
  QoQ % -12.54% 55.10% 21.23% -5.51% 0.84% -20.96% -
  Horiz. % 123.84% 141.60% 91.30% 75.31% 79.70% 79.04% 100.00%
Tax Rate 24.71 % 25.15 % 21.61 % 25.03 % 25.06 % 24.96 % 15.59 % 35.98%
  QoQ % -1.75% 16.38% -13.66% -0.12% 0.40% 60.10% -
  Horiz. % 158.50% 161.32% 138.61% 160.55% 160.74% 160.10% 100.00%
Total Cost 25,260 28,536 22,360 23,024 22,092 23,456 18,616 22.59%
  QoQ % -11.48% 27.62% -2.88% 4.22% -5.82% 26.00% -
  Horiz. % 135.69% 153.29% 120.11% 123.68% 118.67% 126.00% 100.00%
Net Worth 55,439 55,439 52,919 45,360 47,879 47,879 45,372 14.31%
  QoQ % 0.00% 4.76% 16.67% -5.26% 0.00% 5.53% -
  Horiz. % 122.19% 122.19% 116.63% 99.97% 105.53% 105.53% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,679 - 3,175 2,116 3,175 - 1,588 75.18%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 231.68% 0.00% 199.95% 133.30% 199.95% 0.00% 100.00%
Div Payout % 57.72 % - % 67.57 % 54.61 % 77.41 % - % 30.85 % 51.90%
  QoQ % 0.00% 0.00% 23.73% -29.45% 0.00% 0.00% -
  Horiz. % 187.10% 0.00% 219.03% 177.02% 250.92% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 55,439 55,439 52,919 45,360 47,879 47,879 45,372 14.31%
  QoQ % 0.00% 4.76% 16.67% -5.26% 0.00% 5.53% -
  Horiz. % 122.19% 122.19% 116.63% 99.97% 105.53% 105.53% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,068 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 20.41 % 20.68 % 17.37 % 14.65 % 16.03 % 15.06 % 21.77 % -4.21%
  QoQ % -1.31% 19.06% 18.57% -8.61% 6.44% -30.82% -
  Horiz. % 93.75% 94.99% 79.79% 67.29% 73.63% 69.18% 100.00%
ROE 11.50 % 13.15 % 8.88 % 8.54 % 8.57 % 8.50 % 11.34 % 0.94%
  QoQ % -12.55% 48.09% 3.98% -0.35% 0.82% -25.04% -
  Horiz. % 101.41% 115.96% 78.31% 75.31% 75.57% 74.96% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.59 14.28 10.74 10.71 10.44 10.96 9.44 21.18%
  QoQ % -11.83% 32.96% 0.28% 2.59% -4.74% 16.10% -
  Horiz. % 133.37% 151.27% 113.77% 113.45% 110.59% 116.10% 100.00%
EPS 2.52 2.88 1.86 1.53 1.62 1.60 2.04 15.14%
  QoQ % -12.50% 54.84% 21.57% -5.56% 1.25% -21.57% -
  Horiz. % 123.53% 141.18% 91.18% 75.00% 79.41% 78.43% 100.00%
DPS 1.46 0.00 1.26 0.84 1.26 0.00 0.63 75.21%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 231.75% 0.00% 200.00% 133.33% 200.00% 0.00% 100.00%
NAPS 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 0.1800 14.33%
  QoQ % 0.00% 4.76% 16.67% -5.26% 0.00% 5.56% -
  Horiz. % 122.22% 122.22% 116.67% 100.00% 105.56% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.59 14.28 10.74 10.71 10.44 10.96 9.44 21.18%
  QoQ % -11.83% 32.96% 0.28% 2.59% -4.74% 16.10% -
  Horiz. % 133.37% 151.27% 113.77% 113.45% 110.59% 116.10% 100.00%
EPS 2.52 2.88 1.86 1.53 1.62 1.60 2.04 15.14%
  QoQ % -12.50% 54.84% 21.57% -5.56% 1.25% -21.57% -
  Horiz. % 123.53% 141.18% 91.18% 75.00% 79.41% 78.43% 100.00%
DPS 1.46 0.00 1.26 0.84 1.26 0.00 0.63 75.21%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 231.75% 0.00% 200.00% 133.33% 200.00% 0.00% 100.00%
NAPS 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 0.1800 14.33%
  QoQ % 0.00% 4.76% 16.67% -5.26% 0.00% 5.56% -
  Horiz. % 122.22% 122.22% 116.67% 100.00% 105.56% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.3750 0.2350 0.2450 0.2600 0.2900 0.2800 0.2400 -
P/RPS 2.98 1.65 2.28 2.43 2.78 2.56 2.54 11.25%
  QoQ % 80.61% -27.63% -6.17% -12.59% 8.59% 0.79% -
  Horiz. % 117.32% 64.96% 89.76% 95.67% 109.45% 100.79% 100.00%
P/EPS 14.83 8.13 13.14 16.90 17.82 17.35 11.75 16.81%
  QoQ % 82.41% -38.13% -22.25% -5.16% 2.71% 47.66% -
  Horiz. % 126.21% 69.19% 111.83% 143.83% 151.66% 147.66% 100.00%
EY 6.74 12.31 7.61 5.92 5.61 5.77 8.51 -14.41%
  QoQ % -45.25% 61.76% 28.55% 5.53% -2.77% -32.20% -
  Horiz. % 79.20% 144.65% 89.42% 69.57% 65.92% 67.80% 100.00%
DY 3.89 0.00 5.14 3.23 4.34 0.00 2.63 29.85%
  QoQ % 0.00% 0.00% 59.13% -25.58% 0.00% 0.00% -
  Horiz. % 147.91% 0.00% 195.44% 122.81% 165.02% 0.00% 100.00%
P/NAPS 1.70 1.07 1.17 1.44 1.53 1.47 1.33 17.80%
  QoQ % 58.88% -8.55% -18.75% -5.88% 4.08% 10.53% -
  Horiz. % 127.82% 80.45% 87.97% 108.27% 115.04% 110.53% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 27/02/15 -
Price 0.3550 0.2550 0.2500 0.2600 0.2300 0.3100 0.3050 -
P/RPS 2.82 1.79 2.33 2.43 2.20 2.83 3.23 -8.66%
  QoQ % 57.54% -23.18% -4.12% 10.45% -22.26% -12.38% -
  Horiz. % 87.31% 55.42% 72.14% 75.23% 68.11% 87.62% 100.00%
P/EPS 14.04 8.82 13.41 16.90 14.13 19.20 14.94 -4.06%
  QoQ % 59.18% -34.23% -20.65% 19.60% -26.41% 28.51% -
  Horiz. % 93.98% 59.04% 89.76% 113.12% 94.58% 128.51% 100.00%
EY 7.12 11.34 7.46 5.92 7.08 5.21 6.69 4.24%
  QoQ % -37.21% 52.01% 26.01% -16.38% 35.89% -22.12% -
  Horiz. % 106.43% 169.51% 111.51% 88.49% 105.83% 77.88% 100.00%
DY 4.11 0.00 5.04 3.23 5.48 0.00 2.07 58.04%
  QoQ % 0.00% 0.00% 56.04% -41.06% 0.00% 0.00% -
  Horiz. % 198.55% 0.00% 243.48% 156.04% 264.73% 0.00% 100.00%
P/NAPS 1.61 1.16 1.19 1.44 1.21 1.63 1.69 -3.18%
  QoQ % 38.79% -2.52% -17.36% 19.01% -25.77% -3.55% -
  Horiz. % 95.27% 68.64% 70.41% 85.21% 71.60% 96.45% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers