Highlights

[BTECH] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -0.97%    YoY -     -20.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 25,870 27,600 25,760 26,718 25,658 24,752 30,858 -11.12%
  QoQ % -6.27% 7.14% -3.59% 4.13% 3.66% -19.79% -
  Horiz. % 83.84% 89.44% 83.48% 86.59% 83.15% 80.21% 100.00%
PBT 6,060 7,024 5,538 6,282 6,320 6,836 6,345 -3.03%
  QoQ % -13.72% 26.83% -11.85% -0.59% -7.55% 7.74% -
  Horiz. % 95.51% 110.70% 87.28% 99.02% 99.61% 107.74% 100.00%
Tax -1,562 -1,784 -1,526 -1,597 -1,662 -1,896 -1,393 7.96%
  QoQ % 12.44% -16.91% 4.47% 3.89% 12.34% -36.11% -
  Horiz. % 112.13% 128.07% 109.55% 114.67% 119.31% 136.11% 100.00%
NP 4,498 5,240 4,012 4,685 4,658 4,940 4,952 -6.23%
  QoQ % -14.16% 30.61% -14.37% 0.59% -5.71% -0.24% -
  Horiz. % 90.83% 105.82% 81.02% 94.61% 94.06% 99.76% 100.00%
NP to SH 4,502 5,220 3,998 4,696 4,742 5,080 4,890 -5.38%
  QoQ % -13.75% 30.57% -14.86% -0.97% -6.65% 3.89% -
  Horiz. % 92.07% 106.75% 81.76% 96.03% 96.97% 103.89% 100.00%
Tax Rate 25.78 % 25.40 % 27.56 % 25.42 % 26.30 % 27.74 % 21.95 % 11.35%
  QoQ % 1.50% -7.84% 8.42% -3.35% -5.19% 26.38% -
  Horiz. % 117.45% 115.72% 125.56% 115.81% 119.82% 126.38% 100.00%
Total Cost 21,372 22,360 21,748 22,033 21,000 19,812 25,906 -12.07%
  QoQ % -4.42% 2.81% -1.30% 4.92% 6.00% -23.52% -
  Horiz. % 82.50% 86.31% 83.95% 85.05% 81.06% 76.48% 100.00%
Net Worth 55,439 57,960 55,439 55,439 55,439 57,960 55,439 -
  QoQ % -4.35% 4.55% 0.00% 0.00% -4.35% 4.55% -
  Horiz. % 100.00% 104.55% 100.00% 100.00% 100.00% 104.55% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,032 - 4,032 2,688 4,032 - 3,855 3.04%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 104.58% 0.00% 104.58% 69.72% 104.58% 0.00% 100.00%
Div Payout % 89.56 % - % 100.85 % 57.24 % 85.03 % - % 78.85 % 8.89%
  QoQ % 0.00% 0.00% 76.19% -32.68% 0.00% 0.00% -
  Horiz. % 113.58% 0.00% 127.90% 72.59% 107.84% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 55,439 57,960 55,439 55,439 55,439 57,960 55,439 -
  QoQ % -4.35% 4.55% 0.00% 0.00% -4.35% 4.55% -
  Horiz. % 100.00% 104.55% 100.00% 100.00% 100.00% 104.55% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 17.39 % 18.99 % 15.57 % 17.54 % 18.15 % 19.96 % 16.05 % 5.51%
  QoQ % -8.43% 21.97% -11.23% -3.36% -9.07% 24.36% -
  Horiz. % 108.35% 118.32% 97.01% 109.28% 113.08% 124.36% 100.00%
ROE 8.12 % 9.01 % 7.21 % 8.47 % 8.55 % 8.76 % 8.82 % -5.38%
  QoQ % -9.88% 24.97% -14.88% -0.94% -2.40% -0.68% -
  Horiz. % 92.06% 102.15% 81.75% 96.03% 96.94% 99.32% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.27 10.95 10.22 10.60 10.18 9.82 12.25 -11.12%
  QoQ % -6.21% 7.14% -3.58% 4.13% 3.67% -19.84% -
  Horiz. % 83.84% 89.39% 83.43% 86.53% 83.10% 80.16% 100.00%
EPS 1.78 2.08 1.59 1.87 1.88 2.00 1.94 -5.59%
  QoQ % -14.42% 30.82% -14.97% -0.53% -6.00% 3.09% -
  Horiz. % 91.75% 107.22% 81.96% 96.39% 96.91% 103.09% 100.00%
DPS 1.60 0.00 1.60 1.07 1.60 0.00 1.53 3.04%
  QoQ % 0.00% 0.00% 49.53% -33.12% 0.00% 0.00% -
  Horiz. % 104.58% 0.00% 104.58% 69.93% 104.58% 0.00% 100.00%
NAPS 0.2200 0.2300 0.2200 0.2200 0.2200 0.2300 0.2200 -
  QoQ % -4.35% 4.55% 0.00% 0.00% -4.35% 4.55% -
  Horiz. % 100.00% 104.55% 100.00% 100.00% 100.00% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.27 10.95 10.22 10.60 10.18 9.82 12.25 -11.12%
  QoQ % -6.21% 7.14% -3.58% 4.13% 3.67% -19.84% -
  Horiz. % 83.84% 89.39% 83.43% 86.53% 83.10% 80.16% 100.00%
EPS 1.78 2.08 1.59 1.87 1.88 2.00 1.94 -5.59%
  QoQ % -14.42% 30.82% -14.97% -0.53% -6.00% 3.09% -
  Horiz. % 91.75% 107.22% 81.96% 96.39% 96.91% 103.09% 100.00%
DPS 1.60 0.00 1.60 1.07 1.60 0.00 1.53 3.04%
  QoQ % 0.00% 0.00% 49.53% -33.12% 0.00% 0.00% -
  Horiz. % 104.58% 0.00% 104.58% 69.93% 104.58% 0.00% 100.00%
NAPS 0.2200 0.2300 0.2200 0.2200 0.2200 0.2300 0.2200 -
  QoQ % -4.35% 4.55% 0.00% 0.00% -4.35% 4.55% -
  Horiz. % 100.00% 104.55% 100.00% 100.00% 100.00% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2350 0.2950 0.2900 0.3250 0.3300 0.3600 0.3400 -
P/RPS 2.29 2.69 2.84 3.07 3.24 3.67 2.78 -12.16%
  QoQ % -14.87% -5.28% -7.49% -5.25% -11.72% 32.01% -
  Horiz. % 82.37% 96.76% 102.16% 110.43% 116.55% 132.01% 100.00%
P/EPS 13.15 14.24 18.28 17.44 17.54 17.86 17.52 -17.45%
  QoQ % -7.65% -22.10% 4.82% -0.57% -1.79% 1.94% -
  Horiz. % 75.06% 81.28% 104.34% 99.54% 100.11% 101.94% 100.00%
EY 7.60 7.02 5.47 5.73 5.70 5.60 5.71 21.06%
  QoQ % 8.26% 28.34% -4.54% 0.53% 1.79% -1.93% -
  Horiz. % 133.10% 122.94% 95.80% 100.35% 99.82% 98.07% 100.00%
DY 6.81 0.00 5.52 3.28 4.85 0.00 4.50 31.91%
  QoQ % 0.00% 0.00% 68.29% -32.37% 0.00% 0.00% -
  Horiz. % 151.33% 0.00% 122.67% 72.89% 107.78% 0.00% 100.00%
P/NAPS 1.07 1.28 1.32 1.48 1.50 1.57 1.55 -21.94%
  QoQ % -16.41% -3.03% -10.81% -1.33% -4.46% 1.29% -
  Horiz. % 69.03% 82.58% 85.16% 95.48% 96.77% 101.29% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 - 22/02/18 21/11/17 25/08/17 22/05/17 24/02/17 -
Price 0.2600 0.2500 0.3200 0.3000 0.3200 0.3750 0.3550 -
P/RPS 2.53 2.28 3.13 2.83 3.14 3.82 2.90 -8.72%
  QoQ % 10.96% -27.16% 10.60% -9.87% -17.80% 31.72% -
  Horiz. % 87.24% 78.62% 107.93% 97.59% 108.28% 131.72% 100.00%
P/EPS 14.55 12.07 20.17 16.10 17.01 18.60 18.29 -14.18%
  QoQ % 20.55% -40.16% 25.28% -5.35% -8.55% 1.69% -
  Horiz. % 79.55% 65.99% 110.28% 88.03% 93.00% 101.69% 100.00%
EY 6.87 8.29 4.96 6.21 5.88 5.38 5.47 16.46%
  QoQ % -17.13% 67.14% -20.13% 5.61% 9.29% -1.65% -
  Horiz. % 125.59% 151.55% 90.68% 113.53% 107.50% 98.35% 100.00%
DY 6.15 0.00 5.00 3.56 5.00 0.00 4.31 26.83%
  QoQ % 0.00% 0.00% 40.45% -28.80% 0.00% 0.00% -
  Horiz. % 142.69% 0.00% 116.01% 82.60% 116.01% 0.00% 100.00%
P/NAPS 1.18 1.09 1.45 1.36 1.45 1.63 1.61 -18.76%
  QoQ % 8.26% -24.83% 6.62% -6.21% -11.04% 1.24% -
  Horiz. % 73.29% 67.70% 90.06% 84.47% 90.06% 101.24% 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.
 


 

329  278  535  1123 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.78+0.035 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers