Highlights

[BTECH] QoQ Cumulative 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 -     10.16%    YoY -     4.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 20,039 12,829 6,188 30,858 24,202 15,869 8,994 70.51%
  QoQ % 56.20% 107.32% -79.95% 27.50% 52.51% 76.44% -
  Horiz. % 222.80% 142.64% 68.80% 343.10% 269.09% 176.44% 100.00%
PBT 4,712 3,160 1,709 6,345 5,937 4,302 2,485 53.14%
  QoQ % 49.11% 84.90% -73.07% 6.87% 38.01% 73.12% -
  Horiz. % 189.62% 127.16% 68.77% 255.33% 238.91% 173.12% 100.00%
Tax -1,198 -831 -474 -1,393 -1,443 -1,063 -625 54.25%
  QoQ % -44.16% -75.32% 65.97% 3.47% -35.75% -70.08% -
  Horiz. % 191.68% 132.96% 75.84% 222.88% 230.88% 170.08% 100.00%
NP 3,514 2,329 1,235 4,952 4,494 3,239 1,860 52.77%
  QoQ % 50.88% 88.58% -75.06% 10.19% 38.75% 74.14% -
  Horiz. % 188.92% 125.22% 66.40% 266.24% 241.61% 174.14% 100.00%
NP to SH 3,522 2,371 1,270 4,890 4,439 3,187 1,822 55.11%
  QoQ % 48.54% 86.69% -74.03% 10.16% 39.28% 74.92% -
  Horiz. % 193.30% 130.13% 69.70% 268.39% 243.63% 174.92% 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 16,525 10,500 4,953 25,906 19,708 12,630 7,134 74.98%
  QoQ % 57.38% 111.99% -80.88% 31.45% 56.04% 77.04% -
  Horiz. % 231.64% 147.18% 69.43% 363.13% 276.25% 177.04% 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 2,016 2,016 - 3,855 1,839 1,839 - -
  QoQ % 0.00% 0.00% 0.00% 109.59% 0.00% 0.00% -
  Horiz. % 109.59% 109.59% 0.00% 209.59% 100.00% 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 6.35 % 4.28 % 2.19 % 8.82 % 8.01 % 5.75 % 3.29 % 54.96%
  QoQ % 48.36% 95.43% -75.17% 10.11% 39.30% 74.77% -
  Horiz. % 193.01% 130.09% 66.57% 268.09% 243.47% 174.77% 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 7.95 5.09 2.46 12.25 9.60 6.30 3.57 70.45%
  QoQ % 56.19% 106.91% -79.92% 27.60% 52.38% 76.47% -
  Horiz. % 222.69% 142.58% 68.91% 343.14% 268.91% 176.47% 100.00%
EPS 1.40 0.94 0.50 1.94 1.76 1.26 0.72 55.72%
  QoQ % 48.94% 88.00% -74.23% 10.23% 39.68% 75.00% -
  Horiz. % 194.44% 130.56% 69.44% 269.44% 244.44% 175.00% 100.00%
DPS 0.80 0.80 0.00 1.53 0.73 0.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 109.59% 0.00% 0.00% -
  Horiz. % 109.59% 109.59% 0.00% 209.59% 100.00% 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 7.95 5.09 2.46 12.25 9.60 6.30 3.57 70.45%
  QoQ % 56.19% 106.91% -79.92% 27.60% 52.38% 76.47% -
  Horiz. % 222.69% 142.58% 68.91% 343.14% 268.91% 176.47% 100.00%
EPS 1.40 0.94 0.50 1.94 1.76 1.26 0.72 55.72%
  QoQ % 48.94% 88.00% -74.23% 10.23% 39.68% 75.00% -
  Horiz. % 194.44% 130.56% 69.44% 269.44% 244.44% 175.00% 100.00%
DPS 0.80 0.80 0.00 1.53 0.73 0.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 109.59% 0.00% 0.00% -
  Horiz. % 109.59% 109.59% 0.00% 209.59% 100.00% 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 4.09 6.48 14.66 2.78 3.33 5.96 6.58 -27.15%
  QoQ % -36.88% -55.80% 427.34% -16.52% -44.13% -9.42% -
  Horiz. % 62.16% 98.48% 222.80% 42.25% 50.61% 90.58% 100.00%
P/EPS 23.25 35.07 71.43 17.52 18.17 29.65 32.50 -20.00%
  QoQ % -33.70% -50.90% 307.71% -3.58% -38.72% -8.77% -
  Horiz. % 71.54% 107.91% 219.78% 53.91% 55.91% 91.23% 100.00%
EY 4.30 2.85 1.40 5.71 5.50 3.37 3.08 24.89%
  QoQ % 50.88% 103.57% -75.48% 3.82% 63.20% 9.42% -
  Horiz. % 139.61% 92.53% 45.45% 185.39% 178.57% 109.42% 100.00%
DY 2.46 2.42 0.00 4.50 2.28 1.95 0.00 -
  QoQ % 1.65% 0.00% 0.00% 97.37% 16.92% 0.00% -
  Horiz. % 126.15% 124.10% 0.00% 230.77% 116.92% 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 3.77 6.29 15.27 2.90 3.64 5.64 7.14 -34.65%
  QoQ % -40.06% -58.81% 426.55% -20.33% -35.46% -21.01% -
  Horiz. % 52.80% 88.10% 213.87% 40.62% 50.98% 78.99% 100.00%
P/EPS 21.47 34.01 74.41 18.29 19.87 28.07 35.27 -28.15%
  QoQ % -36.87% -54.29% 306.83% -7.95% -29.21% -20.41% -
  Horiz. % 60.87% 96.43% 210.97% 51.86% 56.34% 79.59% 100.00%
EY 4.66 2.94 1.34 5.47 5.03 3.56 2.84 39.07%
  QoQ % 58.50% 119.40% -75.50% 8.75% 41.29% 25.35% -
  Horiz. % 164.08% 103.52% 47.18% 192.61% 177.11% 125.35% 100.00%
DY 2.67 2.50 0.00 4.31 2.09 2.06 0.00 -
  QoQ % 6.80% 0.00% 0.00% 106.22% 1.46% 0.00% -
  Horiz. % 129.61% 121.36% 0.00% 209.22% 101.46% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers