Highlights

[BTECH] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     39.28%    YoY -     52.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 12,829 6,188 30,858 24,202 15,869 8,994 27,060 -39.23%
  QoQ % 107.32% -79.95% 27.50% 52.51% 76.44% -66.76% -
  Horiz. % 47.41% 22.87% 114.04% 89.44% 58.64% 33.24% 100.00%
PBT 3,160 1,709 6,345 5,937 4,302 2,485 5,996 -34.78%
  QoQ % 84.90% -73.07% 6.87% 38.01% 73.12% -58.56% -
  Horiz. % 52.70% 28.50% 105.82% 99.02% 71.75% 41.44% 100.00%
Tax -831 -474 -1,393 -1,443 -1,063 -625 -1,296 -25.66%
  QoQ % -75.32% 65.97% 3.47% -35.75% -70.08% 51.77% -
  Horiz. % 64.12% 36.57% 107.48% 111.34% 82.02% 48.23% 100.00%
NP 2,329 1,235 4,952 4,494 3,239 1,860 4,700 -37.41%
  QoQ % 88.58% -75.06% 10.19% 38.75% 74.14% -60.43% -
  Horiz. % 49.55% 26.28% 105.36% 95.62% 68.91% 39.57% 100.00%
NP to SH 2,371 1,270 4,890 4,439 3,187 1,822 4,699 -36.65%
  QoQ % 86.69% -74.03% 10.16% 39.28% 74.92% -61.23% -
  Horiz. % 50.46% 27.03% 104.06% 94.47% 67.82% 38.77% 100.00%
Tax Rate 26.30 % 27.74 % 21.95 % 24.31 % 24.71 % 25.15 % 21.61 % 14.00%
  QoQ % -5.19% 26.38% -9.71% -1.62% -1.75% 16.38% -
  Horiz. % 121.70% 128.37% 101.57% 112.49% 114.35% 116.38% 100.00%
Total Cost 10,500 4,953 25,906 19,708 12,630 7,134 22,360 -39.61%
  QoQ % 111.99% -80.88% 31.45% 56.04% 77.04% -68.09% -
  Horiz. % 46.96% 22.15% 115.86% 88.14% 56.48% 31.91% 100.00%
Net Worth 55,439 57,960 55,439 55,439 55,439 55,439 52,919 3.15%
  QoQ % -4.35% 4.55% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 104.76% 109.52% 104.76% 104.76% 104.76% 104.76% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,016 - 3,855 1,839 1,839 - 3,175 -26.15%
  QoQ % 0.00% 0.00% 109.59% 0.00% 0.00% 0.00% -
  Horiz. % 63.49% 0.00% 121.43% 57.94% 57.94% 0.00% 100.00%
Div Payout % 85.03 % - % 78.85 % 41.44 % 57.72 % - % 67.57 % 16.58%
  QoQ % 0.00% 0.00% 90.28% -28.21% 0.00% 0.00% -
  Horiz. % 125.84% 0.00% 116.69% 61.33% 85.42% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 55,439 57,960 55,439 55,439 55,439 55,439 52,919 3.15%
  QoQ % -4.35% 4.55% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 104.76% 109.52% 104.76% 104.76% 104.76% 104.76% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 18.15 % 19.96 % 16.05 % 18.57 % 20.41 % 20.68 % 17.37 % 2.97%
  QoQ % -9.07% 24.36% -13.57% -9.02% -1.31% 19.06% -
  Horiz. % 104.49% 114.91% 92.40% 106.91% 117.50% 119.06% 100.00%
ROE 4.28 % 2.19 % 8.82 % 8.01 % 5.75 % 3.29 % 8.88 % -38.55%
  QoQ % 95.43% -75.17% 10.11% 39.30% 74.77% -62.95% -
  Horiz. % 48.20% 24.66% 99.32% 90.20% 64.75% 37.05% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.09 2.46 12.25 9.60 6.30 3.57 10.74 -39.24%
  QoQ % 106.91% -79.92% 27.60% 52.38% 76.47% -66.76% -
  Horiz. % 47.39% 22.91% 114.06% 89.39% 58.66% 33.24% 100.00%
EPS 0.94 0.50 1.94 1.76 1.26 0.72 1.86 -36.58%
  QoQ % 88.00% -74.23% 10.23% 39.68% 75.00% -61.29% -
  Horiz. % 50.54% 26.88% 104.30% 94.62% 67.74% 38.71% 100.00%
DPS 0.80 0.00 1.53 0.73 0.73 0.00 1.26 -26.15%
  QoQ % 0.00% 0.00% 109.59% 0.00% 0.00% 0.00% -
  Horiz. % 63.49% 0.00% 121.43% 57.94% 57.94% 0.00% 100.00%
NAPS 0.2200 0.2300 0.2200 0.2200 0.2200 0.2200 0.2100 3.15%
  QoQ % -4.35% 4.55% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 104.76% 109.52% 104.76% 104.76% 104.76% 104.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.09 2.46 12.25 9.60 6.30 3.57 10.74 -39.24%
  QoQ % 106.91% -79.92% 27.60% 52.38% 76.47% -66.76% -
  Horiz. % 47.39% 22.91% 114.06% 89.39% 58.66% 33.24% 100.00%
EPS 0.94 0.50 1.94 1.76 1.26 0.72 1.86 -36.58%
  QoQ % 88.00% -74.23% 10.23% 39.68% 75.00% -61.29% -
  Horiz. % 50.54% 26.88% 104.30% 94.62% 67.74% 38.71% 100.00%
DPS 0.80 0.00 1.53 0.73 0.73 0.00 1.26 -26.15%
  QoQ % 0.00% 0.00% 109.59% 0.00% 0.00% 0.00% -
  Horiz. % 63.49% 0.00% 121.43% 57.94% 57.94% 0.00% 100.00%
NAPS 0.2200 0.2300 0.2200 0.2200 0.2200 0.2200 0.2100 3.15%
  QoQ % -4.35% 4.55% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 104.76% 109.52% 104.76% 104.76% 104.76% 104.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3300 0.3600 0.3400 0.3200 0.3750 0.2350 0.2450 -
P/RPS 6.48 14.66 2.78 3.33 5.96 6.58 2.28 100.77%
  QoQ % -55.80% 427.34% -16.52% -44.13% -9.42% 188.60% -
  Horiz. % 284.21% 642.98% 121.93% 146.05% 261.40% 288.60% 100.00%
P/EPS 35.07 71.43 17.52 18.17 29.65 32.50 13.14 92.52%
  QoQ % -50.90% 307.71% -3.58% -38.72% -8.77% 147.34% -
  Horiz. % 266.89% 543.61% 133.33% 138.28% 225.65% 247.34% 100.00%
EY 2.85 1.40 5.71 5.50 3.37 3.08 7.61 -48.07%
  QoQ % 103.57% -75.48% 3.82% 63.20% 9.42% -59.53% -
  Horiz. % 37.45% 18.40% 75.03% 72.27% 44.28% 40.47% 100.00%
DY 2.42 0.00 4.50 2.28 1.95 0.00 5.14 -39.51%
  QoQ % 0.00% 0.00% 97.37% 16.92% 0.00% 0.00% -
  Horiz. % 47.08% 0.00% 87.55% 44.36% 37.94% 0.00% 100.00%
P/NAPS 1.50 1.57 1.55 1.45 1.70 1.07 1.17 18.03%
  QoQ % -4.46% 1.29% 6.90% -14.71% 58.88% -8.55% -
  Horiz. % 128.21% 134.19% 132.48% 123.93% 145.30% 91.45% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 22/05/17 24/02/17 22/11/16 25/08/16 27/05/16 24/02/16 -
Price 0.3200 0.3750 0.3550 0.3500 0.3550 0.2550 0.2500 -
P/RPS 6.29 15.27 2.90 3.64 5.64 7.14 2.33 94.00%
  QoQ % -58.81% 426.55% -20.33% -35.46% -21.01% 206.44% -
  Horiz. % 269.96% 655.36% 124.46% 156.22% 242.06% 306.44% 100.00%
P/EPS 34.01 74.41 18.29 19.87 28.07 35.27 13.41 86.08%
  QoQ % -54.29% 306.83% -7.95% -29.21% -20.41% 163.01% -
  Horiz. % 253.62% 554.88% 136.39% 148.17% 209.32% 263.01% 100.00%
EY 2.94 1.34 5.47 5.03 3.56 2.84 7.46 -46.28%
  QoQ % 119.40% -75.50% 8.75% 41.29% 25.35% -61.93% -
  Horiz. % 39.41% 17.96% 73.32% 67.43% 47.72% 38.07% 100.00%
DY 2.50 0.00 4.31 2.09 2.06 0.00 5.04 -37.36%
  QoQ % 0.00% 0.00% 106.22% 1.46% 0.00% 0.00% -
  Horiz. % 49.60% 0.00% 85.52% 41.47% 40.87% 0.00% 100.00%
P/NAPS 1.45 1.63 1.61 1.59 1.61 1.16 1.19 14.09%
  QoQ % -11.04% 1.24% 1.26% -1.24% 38.79% -2.52% -
  Horiz. % 121.85% 136.97% 135.29% 133.61% 135.29% 97.48% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers