Highlights

[BTECH] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     21.23%    YoY -     -8.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 32,269 31,738 35,976 27,060 26,977 26,308 27,616 10.91%
  QoQ % 1.67% -11.78% 32.95% 0.31% 2.54% -4.74% -
  Horiz. % 116.85% 114.93% 130.27% 97.99% 97.69% 95.26% 100.00%
PBT 7,916 8,604 9,940 5,996 5,273 5,626 5,544 26.72%
  QoQ % -8.00% -13.44% 65.78% 13.70% -6.27% 1.48% -
  Horiz. % 142.78% 155.19% 179.29% 108.15% 95.12% 101.48% 100.00%
Tax -1,924 -2,126 -2,500 -1,296 -1,320 -1,410 -1,384 24.49%
  QoQ % 9.50% 14.96% -92.90% 1.82% 6.38% -1.88% -
  Horiz. % 139.02% 153.61% 180.64% 93.64% 95.38% 101.88% 100.00%
NP 5,992 6,478 7,440 4,700 3,953 4,216 4,160 27.46%
  QoQ % -7.50% -12.93% 58.30% 18.89% -6.23% 1.35% -
  Horiz. % 144.04% 155.72% 178.85% 112.98% 95.03% 101.35% 100.00%
NP to SH 5,918 6,374 7,288 4,699 3,876 4,102 4,068 28.31%
  QoQ % -7.14% -12.54% 55.10% 21.23% -5.51% 0.84% -
  Horiz. % 145.49% 156.69% 179.15% 115.51% 95.28% 100.84% 100.00%
Tax Rate 24.31 % 24.71 % 25.15 % 21.61 % 25.03 % 25.06 % 24.96 % -1.74%
  QoQ % -1.62% -1.75% 16.38% -13.66% -0.12% 0.40% -
  Horiz. % 97.40% 99.00% 100.76% 86.58% 100.28% 100.40% 100.00%
Total Cost 26,277 25,260 28,536 22,360 23,024 22,092 23,456 7.84%
  QoQ % 4.03% -11.48% 27.62% -2.88% 4.22% -5.82% -
  Horiz. % 112.03% 107.69% 121.66% 95.33% 98.16% 94.18% 100.00%
Net Worth 55,439 55,439 55,439 52,919 45,360 47,879 47,879 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 2,452 3,679 - 3,175 2,116 3,175 - -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 77.25% 115.87% 0.00% 100.00% 66.67% 100.00% -
Div Payout % 41.44 % 57.72 % - % 67.57 % 54.61 % 77.41 % - % -
  QoQ % -28.21% 0.00% 0.00% 23.73% -29.45% 0.00% -
  Horiz. % 53.53% 74.56% 0.00% 87.29% 70.55% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,439 55,439 55,439 52,919 45,360 47,879 47,879 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.57 % 20.41 % 20.68 % 17.37 % 14.65 % 16.03 % 15.06 % 14.95%
  QoQ % -9.02% -1.31% 19.06% 18.57% -8.61% 6.44% -
  Horiz. % 123.31% 135.52% 137.32% 115.34% 97.28% 106.44% 100.00%
ROE 10.68 % 11.50 % 13.15 % 8.88 % 8.54 % 8.57 % 8.50 % 16.39%
  QoQ % -7.13% -12.55% 48.09% 3.98% -0.35% 0.82% -
  Horiz. % 125.65% 135.29% 154.71% 104.47% 100.47% 100.82% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.81 12.59 14.28 10.74 10.71 10.44 10.96 10.93%
  QoQ % 1.75% -11.83% 32.96% 0.28% 2.59% -4.74% -
  Horiz. % 116.88% 114.87% 130.29% 97.99% 97.72% 95.26% 100.00%
EPS 2.35 2.52 2.88 1.86 1.53 1.62 1.60 29.12%
  QoQ % -6.75% -12.50% 54.84% 21.57% -5.56% 1.25% -
  Horiz. % 146.87% 157.50% 180.00% 116.25% 95.62% 101.25% 100.00%
DPS 0.97 1.46 0.00 1.26 0.84 1.26 0.00 -
  QoQ % -33.56% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 76.98% 115.87% 0.00% 100.00% 66.67% 100.00% -
NAPS 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.81 12.59 14.28 10.74 10.71 10.44 10.96 10.93%
  QoQ % 1.75% -11.83% 32.96% 0.28% 2.59% -4.74% -
  Horiz. % 116.88% 114.87% 130.29% 97.99% 97.72% 95.26% 100.00%
EPS 2.35 2.52 2.88 1.86 1.53 1.62 1.60 29.12%
  QoQ % -6.75% -12.50% 54.84% 21.57% -5.56% 1.25% -
  Horiz. % 146.87% 157.50% 180.00% 116.25% 95.62% 101.25% 100.00%
DPS 0.97 1.46 0.00 1.26 0.84 1.26 0.00 -
  QoQ % -33.56% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 76.98% 115.87% 0.00% 100.00% 66.67% 100.00% -
NAPS 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.3200 0.3750 0.2350 0.2450 0.2600 0.2900 0.2800 -
P/RPS 2.50 2.98 1.65 2.28 2.43 2.78 2.56 -1.56%
  QoQ % -16.11% 80.61% -27.63% -6.17% -12.59% 8.59% -
  Horiz. % 97.66% 116.41% 64.45% 89.06% 94.92% 108.59% 100.00%
P/EPS 13.62 14.83 8.13 13.14 16.90 17.82 17.35 -14.86%
  QoQ % -8.16% 82.41% -38.13% -22.25% -5.16% 2.71% -
  Horiz. % 78.50% 85.48% 46.86% 75.73% 97.41% 102.71% 100.00%
EY 7.34 6.74 12.31 7.61 5.92 5.61 5.77 17.35%
  QoQ % 8.90% -45.25% 61.76% 28.55% 5.53% -2.77% -
  Horiz. % 127.21% 116.81% 213.34% 131.89% 102.60% 97.23% 100.00%
DY 3.04 3.89 0.00 5.14 3.23 4.34 0.00 -
  QoQ % -21.85% 0.00% 0.00% 59.13% -25.58% 0.00% -
  Horiz. % 70.05% 89.63% 0.00% 118.43% 74.42% 100.00% -
P/NAPS 1.45 1.70 1.07 1.17 1.44 1.53 1.47 -0.91%
  QoQ % -14.71% 58.88% -8.55% -18.75% -5.88% 4.08% -
  Horiz. % 98.64% 115.65% 72.79% 79.59% 97.96% 104.08% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 -
Price 0.3500 0.3550 0.2550 0.2500 0.2600 0.2300 0.3100 -
P/RPS 2.73 2.82 1.79 2.33 2.43 2.20 2.83 -2.36%
  QoQ % -3.19% 57.54% -23.18% -4.12% 10.45% -22.26% -
  Horiz. % 96.47% 99.65% 63.25% 82.33% 85.87% 77.74% 100.00%
P/EPS 14.90 14.04 8.82 13.41 16.90 14.13 19.20 -15.51%
  QoQ % 6.13% 59.18% -34.23% -20.65% 19.60% -26.41% -
  Horiz. % 77.60% 73.12% 45.94% 69.84% 88.02% 73.59% 100.00%
EY 6.71 7.12 11.34 7.46 5.92 7.08 5.21 18.32%
  QoQ % -5.76% -37.21% 52.01% 26.01% -16.38% 35.89% -
  Horiz. % 128.79% 136.66% 217.66% 143.19% 113.63% 135.89% 100.00%
DY 2.78 4.11 0.00 5.04 3.23 5.48 0.00 -
  QoQ % -32.36% 0.00% 0.00% 56.04% -41.06% 0.00% -
  Horiz. % 50.73% 75.00% 0.00% 91.97% 58.94% 100.00% -
P/NAPS 1.59 1.61 1.16 1.19 1.44 1.21 1.63 -1.64%
  QoQ % -1.24% 38.79% -2.52% -17.36% 19.01% -25.77% -
  Horiz. % 97.55% 98.77% 71.17% 73.01% 88.34% 74.23% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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