Highlights

[BTECH] QoQ Cumulative 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 -     -61.23%    YoY -     79.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 24,202 15,869 8,994 27,060 20,233 13,154 76.10%
  QoQ % 27.50% 52.51% 76.44% -66.76% 33.74% 53.82% -
  Horiz. % 234.59% 183.99% 120.64% 68.37% 205.72% 153.82% 100.00%
PBT 6,345 5,937 4,302 2,485 5,996 3,955 2,813 71.57%
  QoQ % 6.87% 38.01% 73.12% -58.56% 51.61% 40.60% -
  Horiz. % 225.56% 211.06% 152.93% 88.34% 213.15% 140.60% 100.00%
Tax -1,393 -1,443 -1,063 -625 -1,296 -990 -705 57.14%
  QoQ % 3.47% -35.75% -70.08% 51.77% -30.91% -40.43% -
  Horiz. % 197.59% 204.68% 150.78% 88.65% 183.83% 140.43% 100.00%
NP 4,952 4,494 3,239 1,860 4,700 2,965 2,108 76.26%
  QoQ % 10.19% 38.75% 74.14% -60.43% 58.52% 40.65% -
  Horiz. % 234.91% 213.19% 153.65% 88.24% 222.96% 140.65% 100.00%
NP to SH 4,890 4,439 3,187 1,822 4,699 2,907 2,051 78.00%
  QoQ % 10.16% 39.28% 74.92% -61.23% 61.64% 41.74% -
  Horiz. % 238.42% 216.43% 155.39% 88.83% 229.11% 141.74% 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 19,708 12,630 7,134 22,360 17,268 11,046 76.07%
  QoQ % 31.45% 56.04% 77.04% -68.09% 29.49% 56.33% -
  Horiz. % 234.53% 178.42% 114.34% 64.58% 202.43% 156.33% 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 1,839 1,839 - 3,175 1,587 1,587 80.19%
  QoQ % 109.59% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 242.86% 115.87% 115.87% 0.00% 200.00% 100.00% 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 % 8.01 % 5.75 % 3.29 % 8.88 % 6.41 % 4.28 % 61.58%
  QoQ % 10.11% 39.30% 74.77% -62.95% 38.53% 49.77% -
  Horiz. % 206.07% 187.15% 134.35% 76.87% 207.48% 149.77% 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 9.60 6.30 3.57 10.74 8.03 5.22 76.14%
  QoQ % 27.60% 52.38% 76.47% -66.76% 33.75% 53.83% -
  Horiz. % 234.67% 183.91% 120.69% 68.39% 205.75% 153.83% 100.00%
EPS 1.94 1.76 1.26 0.72 1.86 1.15 0.81 78.54%
  QoQ % 10.23% 39.68% 75.00% -61.29% 61.74% 41.98% -
  Horiz. % 239.51% 217.28% 155.56% 88.89% 229.63% 141.98% 100.00%
DPS 1.53 0.73 0.73 0.00 1.26 0.63 0.63 80.19%
  QoQ % 109.59% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 242.86% 115.87% 115.87% 0.00% 200.00% 100.00% 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 - 252,000
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 9.60 6.30 3.57 10.74 8.03 5.22 76.14%
  QoQ % 27.60% 52.38% 76.47% -66.76% 33.75% 53.83% -
  Horiz. % 234.67% 183.91% 120.69% 68.39% 205.75% 153.83% 100.00%
EPS 1.94 1.76 1.26 0.72 1.86 1.15 0.81 78.54%
  QoQ % 10.23% 39.68% 75.00% -61.29% 61.74% 41.98% -
  Horiz. % 239.51% 217.28% 155.56% 88.89% 229.63% 141.98% 100.00%
DPS 1.53 0.73 0.73 0.00 1.26 0.63 0.63 80.19%
  QoQ % 109.59% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 242.86% 115.87% 115.87% 0.00% 200.00% 100.00% 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 3.33 5.96 6.58 2.28 3.24 5.56 -36.87%
  QoQ % -16.52% -44.13% -9.42% 188.60% -29.63% -41.73% -
  Horiz. % 50.00% 59.89% 107.19% 118.35% 41.01% 58.27% 100.00%
P/EPS 17.52 18.17 29.65 32.50 13.14 22.54 35.63 -37.57%
  QoQ % -3.58% -38.72% -8.77% 147.34% -41.70% -36.74% -
  Horiz. % 49.17% 51.00% 83.22% 91.22% 36.88% 63.26% 100.00%
EY 5.71 5.50 3.37 3.08 7.61 4.44 2.81 60.09%
  QoQ % 3.82% 63.20% 9.42% -59.53% 71.40% 58.01% -
  Horiz. % 203.20% 195.73% 119.93% 109.61% 270.82% 158.01% 100.00%
DY 4.50 2.28 1.95 0.00 5.14 2.42 2.17 62.26%
  QoQ % 97.37% 16.92% 0.00% 0.00% 112.40% 11.52% -
  Horiz. % 207.37% 105.07% 89.86% 0.00% 236.87% 111.52% 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 3.64 5.64 7.14 2.33 3.24 4.41 -24.28%
  QoQ % -20.33% -35.46% -21.01% 206.44% -28.09% -26.53% -
  Horiz. % 65.76% 82.54% 127.89% 161.90% 52.83% 73.47% 100.00%
P/EPS 18.29 19.87 28.07 35.27 13.41 22.54 28.26 -25.08%
  QoQ % -7.95% -29.21% -20.41% 163.01% -40.51% -20.24% -
  Horiz. % 64.72% 70.31% 99.33% 124.81% 47.45% 79.76% 100.00%
EY 5.47 5.03 3.56 2.84 7.46 4.44 3.54 33.48%
  QoQ % 8.75% 41.29% 25.35% -61.93% 68.02% 25.42% -
  Horiz. % 154.52% 142.09% 100.56% 80.23% 210.73% 125.42% 100.00%
DY 4.31 2.09 2.06 0.00 5.04 2.42 2.74 35.07%
  QoQ % 106.22% 1.46% 0.00% 0.00% 108.26% -11.68% -
  Horiz. % 157.30% 76.28% 75.18% 0.00% 183.94% 88.32% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers