Highlights

[BTECH] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -17.38%    YoY -     4.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 26,718 25,658 24,752 30,858 32,269 31,738 35,976 -17.97%
  QoQ % 4.13% 3.66% -19.79% -4.37% 1.67% -11.78% -
  Horiz. % 74.27% 71.32% 68.80% 85.77% 89.70% 88.22% 100.00%
PBT 6,282 6,320 6,836 6,345 7,916 8,604 9,940 -26.33%
  QoQ % -0.59% -7.55% 7.74% -19.85% -8.00% -13.44% -
  Horiz. % 63.21% 63.58% 68.77% 63.83% 79.64% 86.56% 100.00%
Tax -1,597 -1,662 -1,896 -1,393 -1,924 -2,126 -2,500 -25.80%
  QoQ % 3.89% 12.34% -36.11% 27.60% 9.50% 14.96% -
  Horiz. % 63.89% 66.48% 75.84% 55.72% 76.96% 85.04% 100.00%
NP 4,685 4,658 4,940 4,952 5,992 6,478 7,440 -26.51%
  QoQ % 0.59% -5.71% -0.24% -17.36% -7.50% -12.93% -
  Horiz. % 62.97% 62.61% 66.40% 66.56% 80.54% 87.07% 100.00%
NP to SH 4,696 4,742 5,080 4,890 5,918 6,374 7,288 -25.38%
  QoQ % -0.97% -6.65% 3.89% -17.38% -7.14% -12.54% -
  Horiz. % 64.43% 65.07% 69.70% 67.10% 81.21% 87.46% 100.00%
Tax Rate 25.42 % 26.30 % 27.74 % 21.95 % 24.31 % 24.71 % 25.15 % 0.71%
  QoQ % -3.35% -5.19% 26.38% -9.71% -1.62% -1.75% -
  Horiz. % 101.07% 104.57% 110.30% 87.28% 96.66% 98.25% 100.00%
Total Cost 22,033 21,000 19,812 25,906 26,277 25,260 28,536 -15.82%
  QoQ % 4.92% 6.00% -23.52% -1.41% 4.03% -11.48% -
  Horiz. % 77.21% 73.59% 69.43% 90.78% 92.08% 88.52% 100.00%
Net Worth 55,439 55,439 57,960 55,439 55,439 55,439 55,439 -
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 104.55% 100.00% 100.00% 100.00% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,688 4,032 - 3,855 2,452 3,679 - -
  QoQ % -33.33% 0.00% 0.00% 57.19% -33.33% 0.00% -
  Horiz. % 73.06% 109.59% 0.00% 104.79% 66.67% 100.00% -
Div Payout % 57.24 % 85.03 % - % 78.85 % 41.44 % 57.72 % - % -
  QoQ % -32.68% 0.00% 0.00% 90.28% -28.21% 0.00% -
  Horiz. % 99.17% 147.31% 0.00% 136.61% 71.79% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 55,439 55,439 57,960 55,439 55,439 55,439 55,439 -
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 104.55% 100.00% 100.00% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.54 % 18.15 % 19.96 % 16.05 % 18.57 % 20.41 % 20.68 % -10.39%
  QoQ % -3.36% -9.07% 24.36% -13.57% -9.02% -1.31% -
  Horiz. % 84.82% 87.77% 96.52% 77.61% 89.80% 98.69% 100.00%
ROE 8.47 % 8.55 % 8.76 % 8.82 % 10.68 % 11.50 % 13.15 % -25.40%
  QoQ % -0.94% -2.40% -0.68% -17.42% -7.13% -12.55% -
  Horiz. % 64.41% 65.02% 66.62% 67.07% 81.22% 87.45% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.60 10.18 9.82 12.25 12.81 12.59 14.28 -18.00%
  QoQ % 4.13% 3.67% -19.84% -4.37% 1.75% -11.83% -
  Horiz. % 74.23% 71.29% 68.77% 85.78% 89.71% 88.17% 100.00%
EPS 1.87 1.88 2.00 1.94 2.35 2.52 2.88 -25.00%
  QoQ % -0.53% -6.00% 3.09% -17.45% -6.75% -12.50% -
  Horiz. % 64.93% 65.28% 69.44% 67.36% 81.60% 87.50% 100.00%
DPS 1.07 1.60 0.00 1.53 0.97 1.46 0.00 -
  QoQ % -33.12% 0.00% 0.00% 57.73% -33.56% 0.00% -
  Horiz. % 73.29% 109.59% 0.00% 104.79% 66.44% 100.00% -
NAPS 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 0.2200 -
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 104.55% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.60 10.18 9.82 12.25 12.81 12.59 14.28 -18.00%
  QoQ % 4.13% 3.67% -19.84% -4.37% 1.75% -11.83% -
  Horiz. % 74.23% 71.29% 68.77% 85.78% 89.71% 88.17% 100.00%
EPS 1.87 1.88 2.00 1.94 2.35 2.52 2.88 -25.00%
  QoQ % -0.53% -6.00% 3.09% -17.45% -6.75% -12.50% -
  Horiz. % 64.93% 65.28% 69.44% 67.36% 81.60% 87.50% 100.00%
DPS 1.07 1.60 0.00 1.53 0.97 1.46 0.00 -
  QoQ % -33.12% 0.00% 0.00% 57.73% -33.56% 0.00% -
  Horiz. % 73.29% 109.59% 0.00% 104.79% 66.44% 100.00% -
NAPS 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 0.2200 -
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 104.55% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.3250 0.3300 0.3600 0.3400 0.3200 0.3750 0.2350 -
P/RPS 3.07 3.24 3.67 2.78 2.50 2.98 1.65 51.22%
  QoQ % -5.25% -11.72% 32.01% 11.20% -16.11% 80.61% -
  Horiz. % 186.06% 196.36% 222.42% 168.48% 151.52% 180.61% 100.00%
P/EPS 17.44 17.54 17.86 17.52 13.62 14.83 8.13 66.25%
  QoQ % -0.57% -1.79% 1.94% 28.63% -8.16% 82.41% -
  Horiz. % 214.51% 215.74% 219.68% 215.50% 167.53% 182.41% 100.00%
EY 5.73 5.70 5.60 5.71 7.34 6.74 12.31 -39.91%
  QoQ % 0.53% 1.79% -1.93% -22.21% 8.90% -45.25% -
  Horiz. % 46.55% 46.30% 45.49% 46.39% 59.63% 54.75% 100.00%
DY 3.28 4.85 0.00 4.50 3.04 3.89 0.00 -
  QoQ % -32.37% 0.00% 0.00% 48.03% -21.85% 0.00% -
  Horiz. % 84.32% 124.68% 0.00% 115.68% 78.15% 100.00% -
P/NAPS 1.48 1.50 1.57 1.55 1.45 1.70 1.07 24.12%
  QoQ % -1.33% -4.46% 1.29% 6.90% -14.71% 58.88% -
  Horiz. % 138.32% 140.19% 146.73% 144.86% 135.51% 158.88% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 25/08/17 22/05/17 24/02/17 22/11/16 25/08/16 27/05/16 -
Price 0.3000 0.3200 0.3750 0.3550 0.3500 0.3550 0.2550 -
P/RPS 2.83 3.14 3.82 2.90 2.73 2.82 1.79 35.68%
  QoQ % -9.87% -17.80% 31.72% 6.23% -3.19% 57.54% -
  Horiz. % 158.10% 175.42% 213.41% 162.01% 152.51% 157.54% 100.00%
P/EPS 16.10 17.01 18.60 18.29 14.90 14.04 8.82 49.31%
  QoQ % -5.35% -8.55% 1.69% 22.75% 6.13% 59.18% -
  Horiz. % 182.54% 192.86% 210.88% 207.37% 168.93% 159.18% 100.00%
EY 6.21 5.88 5.38 5.47 6.71 7.12 11.34 -33.04%
  QoQ % 5.61% 9.29% -1.65% -18.48% -5.76% -37.21% -
  Horiz. % 54.76% 51.85% 47.44% 48.24% 59.17% 62.79% 100.00%
DY 3.56 5.00 0.00 4.31 2.78 4.11 0.00 -
  QoQ % -28.80% 0.00% 0.00% 55.04% -32.36% 0.00% -
  Horiz. % 86.62% 121.65% 0.00% 104.87% 67.64% 100.00% -
P/NAPS 1.36 1.45 1.63 1.61 1.59 1.61 1.16 11.18%
  QoQ % -6.21% -11.04% 1.24% 1.26% -1.24% 38.79% -
  Horiz. % 117.24% 125.00% 140.52% 138.79% 137.07% 138.79% 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
 
 

575  350  587 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.095+0.005 
 TAWIN-OR 0.075-0.03 
 VIZIONE 0.23-0.015 
 UCREST 0.345-0.005 
 TANCO 0.11+0.01 
 JAKS 0.645+0.03 
 MINHO-WC 0.09-0.015 
 TAWIN 0.155-0.01 
 CAREPLS 2.41+0.18 
 HIAPTEK-WB 0.12+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. JAKS: What should I response? Any advice! Sslee blog
2. TAWIN: Enters into EV Market, where EV Copper Demand may potentially rise by 9-FOLD by 2027 gemfinding
3. From Permafrost to Precipitation, Calvin Tan Research (At what stage is Glove, Steel/Aluminium & Palm Oil Stocks currently? THE INVESTMENT APPROACH OF CALVIN TAN
4. What pushes the stock price up or down? Koon Yew Yin Koon Yew Yin's Blog
5. Malaysia's new Covid-19 cases jump to 4,498, highest in three months - Koon Yew Yin Koon Yew Yin's Blog
6. PALM OIL - The Investment That Separates Billionaires from Millionaires (Reposted article) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 7 May 2021 PublicInvest Research
8. SDRED's 31% Stake in Iron Ore Miner is Worth As Much as SDRED's Market Cap Already The Pelham Blue Fund
PARTNERS & BROKERS