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.
 


 

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