Highlights

[BTECH] QoQ Cumulative 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 -     -80.24%    YoY -     3.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 20,233 13,154 6,904 23,796 17,553 11,576 75.86%
  QoQ % 33.74% 53.82% 90.53% -70.99% 35.57% 51.63% -
  Horiz. % 233.76% 174.78% 113.63% 59.64% 205.56% 151.63% 100.00%
PBT 5,996 3,955 2,813 1,386 6,137 5,030 3,733 37.03%
  QoQ % 51.61% 40.60% 102.96% -77.42% 22.01% 34.74% -
  Horiz. % 160.62% 105.95% 75.35% 37.13% 164.40% 134.74% 100.00%
Tax -1,296 -990 -705 -346 -957 -883 -605 65.94%
  QoQ % -30.91% -40.43% -103.76% 63.85% -8.38% -45.95% -
  Horiz. % 214.21% 163.64% 116.53% 57.19% 158.18% 145.95% 100.00%
NP 4,700 2,965 2,108 1,040 5,180 4,147 3,128 31.09%
  QoQ % 58.52% 40.65% 102.69% -79.92% 24.91% 32.58% -
  Horiz. % 150.26% 94.79% 67.39% 33.25% 165.60% 132.58% 100.00%
NP to SH 4,699 2,907 2,051 1,017 5,147 4,124 3,112 31.52%
  QoQ % 61.64% 41.74% 101.67% -80.24% 24.81% 32.52% -
  Horiz. % 151.00% 93.41% 65.91% 32.68% 165.39% 132.52% 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 17,268 11,046 5,864 18,616 13,406 8,448 91.00%
  QoQ % 29.49% 56.33% 88.37% -68.50% 38.86% 58.69% -
  Horiz. % 264.68% 204.40% 130.75% 69.41% 220.36% 158.69% 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 1,587 1,587 - 1,588 - - -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.95% 99.97% 99.97% 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 % 6.41 % 4.28 % 2.12 % 11.34 % 9.09 % 6.86 % 18.72%
  QoQ % 38.53% 49.77% 101.89% -81.31% 24.75% 32.51% -
  Horiz. % 129.45% 93.44% 62.39% 30.90% 165.31% 132.51% 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 8.03 5.22 2.74 9.44 6.97 4.59 75.98%
  QoQ % 33.75% 53.83% 90.51% -70.97% 35.44% 51.85% -
  Horiz. % 233.99% 174.95% 113.73% 59.69% 205.66% 151.85% 100.00%
EPS 1.86 1.15 0.81 0.40 2.04 1.64 1.23 31.65%
  QoQ % 61.74% 41.98% 102.50% -80.39% 24.39% 33.33% -
  Horiz. % 151.22% 93.50% 65.85% 32.52% 165.85% 133.33% 100.00%
DPS 1.26 0.63 0.63 0.00 0.63 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 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 8.03 5.22 2.74 9.44 6.97 4.59 75.98%
  QoQ % 33.75% 53.83% 90.51% -70.97% 35.44% 51.85% -
  Horiz. % 233.99% 174.95% 113.73% 59.69% 205.66% 151.85% 100.00%
EPS 1.86 1.15 0.81 0.40 2.04 1.64 1.23 31.65%
  QoQ % 61.74% 41.98% 102.50% -80.39% 24.39% 33.33% -
  Horiz. % 151.22% 93.50% 65.85% 32.52% 165.85% 133.33% 100.00%
DPS 1.26 0.63 0.63 0.00 0.63 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 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 3.24 5.56 10.22 2.54 4.38 5.01 -40.75%
  QoQ % -29.63% -41.73% -45.60% 302.36% -42.01% -12.57% -
  Horiz. % 45.51% 64.67% 110.98% 203.99% 50.70% 87.43% 100.00%
P/EPS 13.14 22.54 35.63 69.38 11.75 18.64 18.62 -20.69%
  QoQ % -41.70% -36.74% -48.65% 490.47% -36.96% 0.11% -
  Horiz. % 70.57% 121.05% 191.35% 372.61% 63.10% 100.11% 100.00%
EY 7.61 4.44 2.81 1.44 8.51 5.37 5.37 26.09%
  QoQ % 71.40% 58.01% 95.14% -83.08% 58.47% 0.00% -
  Horiz. % 141.71% 82.68% 52.33% 26.82% 158.47% 100.00% 100.00%
DY 5.14 2.42 2.17 0.00 2.63 0.00 0.00 -
  QoQ % 112.40% 11.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.44% 92.02% 82.51% 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 3.24 4.41 11.32 3.23 4.67 4.79 -38.07%
  QoQ % -28.09% -26.53% -61.04% 250.46% -30.84% -2.51% -
  Horiz. % 48.64% 67.64% 92.07% 236.33% 67.43% 97.49% 100.00%
P/EPS 13.41 22.54 28.26 76.81 14.94 19.86 17.81 -17.19%
  QoQ % -40.51% -20.24% -63.21% 414.12% -24.77% 11.51% -
  Horiz. % 75.29% 126.56% 158.67% 431.27% 83.89% 111.51% 100.00%
EY 7.46 4.44 3.54 1.30 6.69 5.04 5.61 20.86%
  QoQ % 68.02% 25.42% 172.31% -80.57% 32.74% -10.16% -
  Horiz. % 132.98% 79.14% 63.10% 23.17% 119.25% 89.84% 100.00%
DY 5.04 2.42 2.74 0.00 2.07 0.00 0.00 -
  QoQ % 108.26% -11.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 243.48% 116.91% 132.37% 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.
 


 

239  238  531  1280 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers