Highlights

[BTECH] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -20.96%    YoY -     3.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 27,060 26,977 26,308 27,616 23,796 23,404 23,152 10.93%
  QoQ % 0.31% 2.54% -4.74% 16.05% 1.67% 1.09% -
  Horiz. % 116.88% 116.52% 113.63% 119.28% 102.78% 101.09% 100.00%
PBT 5,996 5,273 5,626 5,544 6,137 6,706 7,466 -13.57%
  QoQ % 13.70% -6.27% 1.48% -9.66% -8.49% -10.17% -
  Horiz. % 80.31% 70.63% 75.35% 74.26% 82.20% 89.83% 100.00%
Tax -1,296 -1,320 -1,410 -1,384 -957 -1,177 -1,210 4.67%
  QoQ % 1.82% 6.38% -1.88% -44.62% 18.71% 2.70% -
  Horiz. % 107.11% 109.09% 116.53% 114.38% 79.09% 97.30% 100.00%
NP 4,700 3,953 4,216 4,160 5,180 5,529 6,256 -17.31%
  QoQ % 18.89% -6.23% 1.35% -19.69% -6.32% -11.62% -
  Horiz. % 75.13% 63.19% 67.39% 66.50% 82.80% 88.38% 100.00%
NP to SH 4,699 3,876 4,102 4,068 5,147 5,498 6,224 -17.04%
  QoQ % 21.23% -5.51% 0.84% -20.96% -6.40% -11.65% -
  Horiz. % 75.50% 62.28% 65.91% 65.36% 82.70% 88.35% 100.00%
Tax Rate 21.61 % 25.03 % 25.06 % 24.96 % 15.59 % 17.55 % 16.21 % 21.07%
  QoQ % -13.66% -0.12% 0.40% 60.10% -11.17% 8.27% -
  Horiz. % 133.31% 154.41% 154.60% 153.98% 96.18% 108.27% 100.00%
Total Cost 22,360 23,024 22,092 23,456 18,616 17,874 16,896 20.48%
  QoQ % -2.88% 4.22% -5.82% 26.00% 4.15% 5.79% -
  Horiz. % 132.34% 136.27% 130.75% 138.83% 110.18% 105.79% 100.00%
Net Worth 52,919 45,360 47,879 47,879 45,372 45,360 45,360 10.79%
  QoQ % 16.67% -5.26% 0.00% 5.53% 0.03% 0.00% -
  Horiz. % 116.67% 100.00% 105.56% 105.56% 100.03% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,175 2,116 3,175 - 1,588 - - -
  QoQ % 50.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.95% 133.30% 199.95% 0.00% 100.00% - -
Div Payout % 67.57 % 54.61 % 77.41 % - % 30.85 % - % - % -
  QoQ % 23.73% -29.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 219.03% 177.02% 250.92% 0.00% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 52,919 45,360 47,879 47,879 45,372 45,360 45,360 10.79%
  QoQ % 16.67% -5.26% 0.00% 5.53% 0.03% 0.00% -
  Horiz. % 116.67% 100.00% 105.56% 105.56% 100.03% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,068 252,000 252,000 -
  QoQ % 0.00% 0.00% 0.00% -0.03% 0.03% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.03% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.37 % 14.65 % 16.03 % 15.06 % 21.77 % 23.63 % 27.02 % -25.45%
  QoQ % 18.57% -8.61% 6.44% -30.82% -7.87% -12.55% -
  Horiz. % 64.29% 54.22% 59.33% 55.74% 80.57% 87.45% 100.00%
ROE 8.88 % 8.54 % 8.57 % 8.50 % 11.34 % 12.12 % 13.72 % -25.12%
  QoQ % 3.98% -0.35% 0.82% -25.04% -6.44% -11.66% -
  Horiz. % 64.72% 62.24% 62.46% 61.95% 82.65% 88.34% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.74 10.71 10.44 10.96 9.44 9.29 9.19 10.92%
  QoQ % 0.28% 2.59% -4.74% 16.10% 1.61% 1.09% -
  Horiz. % 116.87% 116.54% 113.60% 119.26% 102.72% 101.09% 100.00%
EPS 1.86 1.53 1.62 1.60 2.04 2.19 2.46 -16.96%
  QoQ % 21.57% -5.56% 1.25% -21.57% -6.85% -10.98% -
  Horiz. % 75.61% 62.20% 65.85% 65.04% 82.93% 89.02% 100.00%
DPS 1.26 0.84 1.26 0.00 0.63 0.00 0.00 -
  QoQ % 50.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 133.33% 200.00% 0.00% 100.00% - -
NAPS 0.2100 0.1800 0.1900 0.1900 0.1800 0.1800 0.1800 10.79%
  QoQ % 16.67% -5.26% 0.00% 5.56% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 105.56% 105.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.74 10.71 10.44 10.96 9.44 9.29 9.19 10.92%
  QoQ % 0.28% 2.59% -4.74% 16.10% 1.61% 1.09% -
  Horiz. % 116.87% 116.54% 113.60% 119.26% 102.72% 101.09% 100.00%
EPS 1.86 1.53 1.62 1.60 2.04 2.19 2.46 -16.96%
  QoQ % 21.57% -5.56% 1.25% -21.57% -6.85% -10.98% -
  Horiz. % 75.61% 62.20% 65.85% 65.04% 82.93% 89.02% 100.00%
DPS 1.26 0.84 1.26 0.00 0.63 0.00 0.00 -
  QoQ % 50.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 133.33% 200.00% 0.00% 100.00% - -
NAPS 0.2100 0.1800 0.1900 0.1900 0.1800 0.1800 0.1800 10.79%
  QoQ % 16.67% -5.26% 0.00% 5.56% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 105.56% 105.56% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2450 0.2600 0.2900 0.2800 0.2400 0.3050 0.2300 -
P/RPS 2.28 2.43 2.78 2.56 2.54 3.28 2.50 -5.94%
  QoQ % -6.17% -12.59% 8.59% 0.79% -22.56% 31.20% -
  Horiz. % 91.20% 97.20% 111.20% 102.40% 101.60% 131.20% 100.00%
P/EPS 13.14 16.90 17.82 17.35 11.75 13.98 9.31 25.75%
  QoQ % -22.25% -5.16% 2.71% 47.66% -15.95% 50.16% -
  Horiz. % 141.14% 181.53% 191.41% 186.36% 126.21% 150.16% 100.00%
EY 7.61 5.92 5.61 5.77 8.51 7.15 10.74 -20.47%
  QoQ % 28.55% 5.53% -2.77% -32.20% 19.02% -33.43% -
  Horiz. % 70.86% 55.12% 52.23% 53.72% 79.24% 66.57% 100.00%
DY 5.14 3.23 4.34 0.00 2.63 0.00 0.00 -
  QoQ % 59.13% -25.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.44% 122.81% 165.02% 0.00% 100.00% - -
P/NAPS 1.17 1.44 1.53 1.47 1.33 1.69 1.28 -5.80%
  QoQ % -18.75% -5.88% 4.08% 10.53% -21.30% 32.03% -
  Horiz. % 91.41% 112.50% 119.53% 114.84% 103.91% 132.03% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 -
Price 0.2500 0.2600 0.2300 0.3100 0.3050 0.3250 0.2200 -
P/RPS 2.33 2.43 2.20 2.83 3.23 3.50 2.39 -1.68%
  QoQ % -4.12% 10.45% -22.26% -12.38% -7.71% 46.44% -
  Horiz. % 97.49% 101.67% 92.05% 118.41% 135.15% 146.44% 100.00%
P/EPS 13.41 16.90 14.13 19.20 14.94 14.89 8.91 31.23%
  QoQ % -20.65% 19.60% -26.41% 28.51% 0.34% 67.12% -
  Horiz. % 150.51% 189.67% 158.59% 215.49% 167.68% 167.12% 100.00%
EY 7.46 5.92 7.08 5.21 6.69 6.71 11.23 -23.81%
  QoQ % 26.01% -16.38% 35.89% -22.12% -0.30% -40.25% -
  Horiz. % 66.43% 52.72% 63.05% 46.39% 59.57% 59.75% 100.00%
DY 5.04 3.23 5.48 0.00 2.07 0.00 0.00 -
  QoQ % 56.04% -41.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 243.48% 156.04% 264.73% 0.00% 100.00% - -
P/NAPS 1.19 1.44 1.21 1.63 1.69 1.81 1.22 -1.64%
  QoQ % -17.36% 19.01% -25.77% -3.55% -6.63% 48.36% -
  Horiz. % 97.54% 118.03% 99.18% 133.61% 138.52% 148.36% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers