Highlights

[BTECH] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -74.03%    YoY -     -30.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,760 20,039 12,829 6,188 30,858 24,202 15,869 38.00%
  QoQ % 28.55% 56.20% 107.32% -79.95% 27.50% 52.51% -
  Horiz. % 162.33% 126.28% 80.84% 38.99% 194.45% 152.51% 100.00%
PBT 5,538 4,712 3,160 1,709 6,345 5,937 4,302 18.28%
  QoQ % 17.53% 49.11% 84.90% -73.07% 6.87% 38.01% -
  Horiz. % 128.73% 109.53% 73.45% 39.73% 147.49% 138.01% 100.00%
Tax -1,526 -1,198 -831 -474 -1,393 -1,443 -1,063 27.17%
  QoQ % -27.38% -44.16% -75.32% 65.97% 3.47% -35.75% -
  Horiz. % 143.56% 112.70% 78.17% 44.59% 131.04% 135.75% 100.00%
NP 4,012 3,514 2,329 1,235 4,952 4,494 3,239 15.29%
  QoQ % 14.17% 50.88% 88.58% -75.06% 10.19% 38.75% -
  Horiz. % 123.87% 108.49% 71.90% 38.13% 152.89% 138.75% 100.00%
NP to SH 3,998 3,522 2,371 1,270 4,890 4,439 3,187 16.27%
  QoQ % 13.52% 48.54% 86.69% -74.03% 10.16% 39.28% -
  Horiz. % 125.45% 110.51% 74.40% 39.85% 153.44% 139.28% 100.00%
Tax Rate 27.56 % 25.42 % 26.30 % 27.74 % 21.95 % 24.31 % 24.71 % 7.53%
  QoQ % 8.42% -3.35% -5.19% 26.38% -9.71% -1.62% -
  Horiz. % 111.53% 102.87% 106.43% 112.26% 88.83% 98.38% 100.00%
Total Cost 21,748 16,525 10,500 4,953 25,906 19,708 12,630 43.52%
  QoQ % 31.61% 57.38% 111.99% -80.88% 31.45% 56.04% -
  Horiz. % 172.19% 130.84% 83.14% 39.22% 205.11% 156.04% 100.00%
Net Worth 55,439 55,439 55,439 57,960 55,439 55,439 55,439 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,032 2,016 2,016 - 3,855 1,839 1,839 68.49%
  QoQ % 100.00% 0.00% 0.00% 0.00% 109.59% 0.00% -
  Horiz. % 219.18% 109.59% 109.59% 0.00% 209.59% 100.00% 100.00%
Div Payout % 100.85 % 57.24 % 85.03 % - % 78.85 % 41.44 % 57.72 % 44.92%
  QoQ % 76.19% -32.68% 0.00% 0.00% 90.28% -28.21% -
  Horiz. % 174.72% 99.17% 147.31% 0.00% 136.61% 71.79% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 55,439 55,439 55,439 57,960 55,439 55,439 55,439 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 15.57 % 17.54 % 18.15 % 19.96 % 16.05 % 18.57 % 20.41 % -16.47%
  QoQ % -11.23% -3.36% -9.07% 24.36% -13.57% -9.02% -
  Horiz. % 76.29% 85.94% 88.93% 97.80% 78.64% 90.98% 100.00%
ROE 7.21 % 6.35 % 4.28 % 2.19 % 8.82 % 8.01 % 5.75 % 16.23%
  QoQ % 13.54% 48.36% 95.43% -75.17% 10.11% 39.30% -
  Horiz. % 125.39% 110.43% 74.43% 38.09% 153.39% 139.30% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.22 7.95 5.09 2.46 12.25 9.60 6.30 37.94%
  QoQ % 28.55% 56.19% 106.91% -79.92% 27.60% 52.38% -
  Horiz. % 162.22% 126.19% 80.79% 39.05% 194.44% 152.38% 100.00%
EPS 1.59 1.40 0.94 0.50 1.94 1.76 1.26 16.73%
  QoQ % 13.57% 48.94% 88.00% -74.23% 10.23% 39.68% -
  Horiz. % 126.19% 111.11% 74.60% 39.68% 153.97% 139.68% 100.00%
DPS 1.60 0.80 0.80 0.00 1.53 0.73 0.73 68.49%
  QoQ % 100.00% 0.00% 0.00% 0.00% 109.59% 0.00% -
  Horiz. % 219.18% 109.59% 109.59% 0.00% 209.59% 100.00% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.22 7.95 5.09 2.46 12.25 9.60 6.30 37.94%
  QoQ % 28.55% 56.19% 106.91% -79.92% 27.60% 52.38% -
  Horiz. % 162.22% 126.19% 80.79% 39.05% 194.44% 152.38% 100.00%
EPS 1.59 1.40 0.94 0.50 1.94 1.76 1.26 16.73%
  QoQ % 13.57% 48.94% 88.00% -74.23% 10.23% 39.68% -
  Horiz. % 126.19% 111.11% 74.60% 39.68% 153.97% 139.68% 100.00%
DPS 1.60 0.80 0.80 0.00 1.53 0.73 0.73 68.49%
  QoQ % 100.00% 0.00% 0.00% 0.00% 109.59% 0.00% -
  Horiz. % 219.18% 109.59% 109.59% 0.00% 209.59% 100.00% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2900 0.3250 0.3300 0.3600 0.3400 0.3200 0.3750 -
P/RPS 2.84 4.09 6.48 14.66 2.78 3.33 5.96 -38.91%
  QoQ % -30.56% -36.88% -55.80% 427.34% -16.52% -44.13% -
  Horiz. % 47.65% 68.62% 108.72% 245.97% 46.64% 55.87% 100.00%
P/EPS 18.28 23.25 35.07 71.43 17.52 18.17 29.65 -27.50%
  QoQ % -21.38% -33.70% -50.90% 307.71% -3.58% -38.72% -
  Horiz. % 61.65% 78.41% 118.28% 240.91% 59.09% 61.28% 100.00%
EY 5.47 4.30 2.85 1.40 5.71 5.50 3.37 37.99%
  QoQ % 27.21% 50.88% 103.57% -75.48% 3.82% 63.20% -
  Horiz. % 162.31% 127.60% 84.57% 41.54% 169.44% 163.20% 100.00%
DY 5.52 2.46 2.42 0.00 4.50 2.28 1.95 99.73%
  QoQ % 124.39% 1.65% 0.00% 0.00% 97.37% 16.92% -
  Horiz. % 283.08% 126.15% 124.10% 0.00% 230.77% 116.92% 100.00%
P/NAPS 1.32 1.48 1.50 1.57 1.55 1.45 1.70 -15.48%
  QoQ % -10.81% -1.33% -4.46% 1.29% 6.90% -14.71% -
  Horiz. % 77.65% 87.06% 88.24% 92.35% 91.18% 85.29% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 21/11/17 25/08/17 22/05/17 24/02/17 22/11/16 25/08/16 -
Price 0.3200 0.3000 0.3200 0.3750 0.3550 0.3500 0.3550 -
P/RPS 3.13 3.77 6.29 15.27 2.90 3.64 5.64 -32.40%
  QoQ % -16.98% -40.06% -58.81% 426.55% -20.33% -35.46% -
  Horiz. % 55.50% 66.84% 111.52% 270.74% 51.42% 64.54% 100.00%
P/EPS 20.17 21.47 34.01 74.41 18.29 19.87 28.07 -19.73%
  QoQ % -6.05% -36.87% -54.29% 306.83% -7.95% -29.21% -
  Horiz. % 71.86% 76.49% 121.16% 265.09% 65.16% 70.79% 100.00%
EY 4.96 4.66 2.94 1.34 5.47 5.03 3.56 24.67%
  QoQ % 6.44% 58.50% 119.40% -75.50% 8.75% 41.29% -
  Horiz. % 139.33% 130.90% 82.58% 37.64% 153.65% 141.29% 100.00%
DY 5.00 2.67 2.50 0.00 4.31 2.09 2.06 80.32%
  QoQ % 87.27% 6.80% 0.00% 0.00% 106.22% 1.46% -
  Horiz. % 242.72% 129.61% 121.36% 0.00% 209.22% 101.46% 100.00%
P/NAPS 1.45 1.36 1.45 1.63 1.61 1.59 1.61 -6.72%
  QoQ % 6.62% -6.21% -11.04% 1.24% 1.26% -1.24% -
  Horiz. % 90.06% 84.47% 90.06% 101.24% 100.00% 98.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

219  354  578  1327 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 LKL 0.415+0.04 
 FOCUS-PA 0.020.00 
 DAYA 0.02+0.005 
 UCREST 0.265+0.01 
 DIGI-C45 0.09-0.005 
 PA 0.535+0.025 
 PERMAJU 0.205-0.005 
 TCS 0.595+0.015 
 HLT 0.99+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. A hidden gem with huge upside This stock is going to the moon! >300% return
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS