Highlights

[BTECH] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     55.10%    YoY -     79.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 30,858 32,269 31,738 35,976 27,060 26,977 26,308 11.17%
  QoQ % -4.37% 1.67% -11.78% 32.95% 0.31% 2.54% -
  Horiz. % 117.30% 122.66% 120.64% 136.75% 102.86% 102.54% 100.00%
PBT 6,345 7,916 8,604 9,940 5,996 5,273 5,626 8.31%
  QoQ % -19.85% -8.00% -13.44% 65.78% 13.70% -6.27% -
  Horiz. % 112.78% 140.70% 152.93% 176.68% 106.58% 93.73% 100.00%
Tax -1,393 -1,924 -2,126 -2,500 -1,296 -1,320 -1,410 -0.80%
  QoQ % 27.60% 9.50% 14.96% -92.90% 1.82% 6.38% -
  Horiz. % 98.79% 136.45% 150.78% 177.30% 91.91% 93.62% 100.00%
NP 4,952 5,992 6,478 7,440 4,700 3,953 4,216 11.27%
  QoQ % -17.36% -7.50% -12.93% 58.30% 18.89% -6.23% -
  Horiz. % 117.46% 142.13% 153.65% 176.47% 111.48% 93.77% 100.00%
NP to SH 4,890 5,918 6,374 7,288 4,699 3,876 4,102 12.37%
  QoQ % -17.38% -7.14% -12.54% 55.10% 21.23% -5.51% -
  Horiz. % 119.21% 144.29% 155.39% 177.67% 114.55% 94.49% 100.00%
Tax Rate 21.95 % 24.31 % 24.71 % 25.15 % 21.61 % 25.03 % 25.06 % -8.42%
  QoQ % -9.71% -1.62% -1.75% 16.38% -13.66% -0.12% -
  Horiz. % 87.59% 97.01% 98.60% 100.36% 86.23% 99.88% 100.00%
Total Cost 25,906 26,277 25,260 28,536 22,360 23,024 22,092 11.15%
  QoQ % -1.41% 4.03% -11.48% 27.62% -2.88% 4.22% -
  Horiz. % 117.26% 118.95% 114.34% 129.17% 101.21% 104.22% 100.00%
Net Worth 55,439 55,439 55,439 55,439 52,919 45,360 47,879 10.22%
  QoQ % 0.00% 0.00% 0.00% 4.76% 16.67% -5.26% -
  Horiz. % 115.79% 115.79% 115.79% 115.79% 110.53% 94.74% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,855 2,452 3,679 - 3,175 2,116 3,175 13.75%
  QoQ % 57.19% -33.33% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 121.43% 77.25% 115.87% 0.00% 100.00% 66.67% 100.00%
Div Payout % 78.85 % 41.44 % 57.72 % - % 67.57 % 54.61 % 77.41 % 1.23%
  QoQ % 90.28% -28.21% 0.00% 0.00% 23.73% -29.45% -
  Horiz. % 101.86% 53.53% 74.56% 0.00% 87.29% 70.55% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 55,439 55,439 55,439 55,439 52,919 45,360 47,879 10.22%
  QoQ % 0.00% 0.00% 0.00% 4.76% 16.67% -5.26% -
  Horiz. % 115.79% 115.79% 115.79% 115.79% 110.53% 94.74% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.05 % 18.57 % 20.41 % 20.68 % 17.37 % 14.65 % 16.03 % 0.08%
  QoQ % -13.57% -9.02% -1.31% 19.06% 18.57% -8.61% -
  Horiz. % 100.12% 115.85% 127.32% 129.01% 108.36% 91.39% 100.00%
ROE 8.82 % 10.68 % 11.50 % 13.15 % 8.88 % 8.54 % 8.57 % 1.93%
  QoQ % -17.42% -7.13% -12.55% 48.09% 3.98% -0.35% -
  Horiz. % 102.92% 124.62% 134.19% 153.44% 103.62% 99.65% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.25 12.81 12.59 14.28 10.74 10.71 10.44 11.19%
  QoQ % -4.37% 1.75% -11.83% 32.96% 0.28% 2.59% -
  Horiz. % 117.34% 122.70% 120.59% 136.78% 102.87% 102.59% 100.00%
EPS 1.94 2.35 2.52 2.88 1.86 1.53 1.62 12.71%
  QoQ % -17.45% -6.75% -12.50% 54.84% 21.57% -5.56% -
  Horiz. % 119.75% 145.06% 155.56% 177.78% 114.81% 94.44% 100.00%
DPS 1.53 0.97 1.46 0.00 1.26 0.84 1.26 13.75%
  QoQ % 57.73% -33.56% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 121.43% 76.98% 115.87% 0.00% 100.00% 66.67% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 10.22%
  QoQ % 0.00% 0.00% 0.00% 4.76% 16.67% -5.26% -
  Horiz. % 115.79% 115.79% 115.79% 115.79% 110.53% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.25 12.81 12.59 14.28 10.74 10.71 10.44 11.19%
  QoQ % -4.37% 1.75% -11.83% 32.96% 0.28% 2.59% -
  Horiz. % 117.34% 122.70% 120.59% 136.78% 102.87% 102.59% 100.00%
EPS 1.94 2.35 2.52 2.88 1.86 1.53 1.62 12.71%
  QoQ % -17.45% -6.75% -12.50% 54.84% 21.57% -5.56% -
  Horiz. % 119.75% 145.06% 155.56% 177.78% 114.81% 94.44% 100.00%
DPS 1.53 0.97 1.46 0.00 1.26 0.84 1.26 13.75%
  QoQ % 57.73% -33.56% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 121.43% 76.98% 115.87% 0.00% 100.00% 66.67% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 10.22%
  QoQ % 0.00% 0.00% 0.00% 4.76% 16.67% -5.26% -
  Horiz. % 115.79% 115.79% 115.79% 115.79% 110.53% 94.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.3400 0.3200 0.3750 0.2350 0.2450 0.2600 0.2900 -
P/RPS 2.78 2.50 2.98 1.65 2.28 2.43 2.78 -
  QoQ % 11.20% -16.11% 80.61% -27.63% -6.17% -12.59% -
  Horiz. % 100.00% 89.93% 107.19% 59.35% 82.01% 87.41% 100.00%
P/EPS 17.52 13.62 14.83 8.13 13.14 16.90 17.82 -1.12%
  QoQ % 28.63% -8.16% 82.41% -38.13% -22.25% -5.16% -
  Horiz. % 98.32% 76.43% 83.22% 45.62% 73.74% 94.84% 100.00%
EY 5.71 7.34 6.74 12.31 7.61 5.92 5.61 1.18%
  QoQ % -22.21% 8.90% -45.25% 61.76% 28.55% 5.53% -
  Horiz. % 101.78% 130.84% 120.14% 219.43% 135.65% 105.53% 100.00%
DY 4.50 3.04 3.89 0.00 5.14 3.23 4.34 2.43%
  QoQ % 48.03% -21.85% 0.00% 0.00% 59.13% -25.58% -
  Horiz. % 103.69% 70.05% 89.63% 0.00% 118.43% 74.42% 100.00%
P/NAPS 1.55 1.45 1.70 1.07 1.17 1.44 1.53 0.87%
  QoQ % 6.90% -14.71% 58.88% -8.55% -18.75% -5.88% -
  Horiz. % 101.31% 94.77% 111.11% 69.93% 76.47% 94.12% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 -
Price 0.3550 0.3500 0.3550 0.2550 0.2500 0.2600 0.2300 -
P/RPS 2.90 2.73 2.82 1.79 2.33 2.43 2.20 20.12%
  QoQ % 6.23% -3.19% 57.54% -23.18% -4.12% 10.45% -
  Horiz. % 131.82% 124.09% 128.18% 81.36% 105.91% 110.45% 100.00%
P/EPS 18.29 14.90 14.04 8.82 13.41 16.90 14.13 18.68%
  QoQ % 22.75% 6.13% 59.18% -34.23% -20.65% 19.60% -
  Horiz. % 129.44% 105.45% 99.36% 62.42% 94.90% 119.60% 100.00%
EY 5.47 6.71 7.12 11.34 7.46 5.92 7.08 -15.74%
  QoQ % -18.48% -5.76% -37.21% 52.01% 26.01% -16.38% -
  Horiz. % 77.26% 94.77% 100.56% 160.17% 105.37% 83.62% 100.00%
DY 4.31 2.78 4.11 0.00 5.04 3.23 5.48 -14.73%
  QoQ % 55.04% -32.36% 0.00% 0.00% 56.04% -41.06% -
  Horiz. % 78.65% 50.73% 75.00% 0.00% 91.97% 58.94% 100.00%
P/NAPS 1.61 1.59 1.61 1.16 1.19 1.44 1.21 20.87%
  QoQ % 1.26% -1.24% 38.79% -2.52% -17.36% 19.01% -
  Horiz. % 133.06% 131.40% 133.06% 95.87% 98.35% 119.01% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers