Highlights

[BTECH] QoQ Quarter Result on 2016-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -25.08%    YoY -     32.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 6,188 6,660 8,333 6,875 8,994 6,827 7,079 -8.57%
  QoQ % -7.09% -20.08% 21.21% -23.56% 31.74% -3.56% -
  Horiz. % 87.41% 94.08% 117.71% 97.12% 127.05% 96.44% 100.00%
PBT 1,709 400 1,635 1,817 2,485 2,041 1,142 30.80%
  QoQ % 327.25% -75.54% -10.02% -26.88% 21.75% 78.72% -
  Horiz. % 149.65% 35.03% 143.17% 159.11% 217.60% 178.72% 100.00%
Tax -474 2 -380 -438 -625 -306 -285 40.33%
  QoQ % -23,800.00% 100.53% 13.24% 29.92% -104.25% -7.37% -
  Horiz. % 166.32% -0.70% 133.33% 153.68% 219.30% 107.37% 100.00%
NP 1,235 402 1,255 1,379 1,860 1,735 857 27.55%
  QoQ % 207.21% -67.97% -8.99% -25.86% 7.20% 102.45% -
  Horiz. % 144.11% 46.91% 146.44% 160.91% 217.04% 202.45% 100.00%
NP to SH 1,270 393 1,252 1,365 1,822 1,792 856 30.05%
  QoQ % 223.16% -68.61% -8.28% -25.08% 1.67% 109.35% -
  Horiz. % 148.36% 45.91% 146.26% 159.46% 212.85% 209.35% 100.00%
Tax Rate 27.74 % -0.50 % 23.24 % 24.11 % 25.15 % 14.99 % 24.96 % 7.29%
  QoQ % 5,648.00% -102.15% -3.61% -4.14% 67.78% -39.94% -
  Horiz. % 111.14% -2.00% 93.11% 96.59% 100.76% 60.06% 100.00%
Total Cost 4,953 6,258 7,078 5,496 7,134 5,092 6,222 -14.09%
  QoQ % -20.85% -11.59% 28.78% -22.96% 40.10% -18.16% -
  Horiz. % 79.60% 100.58% 113.76% 88.33% 114.66% 81.84% 100.00%
Net Worth 57,960 55,439 55,439 55,439 55,439 52,919 45,360 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 2,016 - 1,839 - 1,587 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.98% 0.00% 115.87% 0.00% 100.00% -
Div Payout % - % 512.98 % - % 134.77 % - % 88.59 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 579.05% 0.00% 152.13% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 57,960 55,439 55,439 55,439 55,439 52,919 45,360 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.96 % 6.04 % 15.06 % 20.06 % 20.68 % 25.41 % 12.11 % 39.49%
  QoQ % 230.46% -59.89% -24.93% -3.00% -18.61% 109.83% -
  Horiz. % 164.82% 49.88% 124.36% 165.65% 170.77% 209.83% 100.00%
ROE 2.19 % 0.71 % 2.26 % 2.46 % 3.29 % 3.39 % 1.89 % 10.31%
  QoQ % 208.45% -68.58% -8.13% -25.23% -2.95% 79.37% -
  Horiz. % 115.87% 37.57% 119.58% 130.16% 174.07% 179.37% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.46 2.64 3.31 2.73 3.57 2.71 2.81 -8.48%
  QoQ % -6.82% -20.24% 21.25% -23.53% 31.73% -3.56% -
  Horiz. % 87.54% 93.95% 117.79% 97.15% 127.05% 96.44% 100.00%
EPS 0.50 0.16 0.50 0.54 0.72 0.71 0.34 29.29%
  QoQ % 212.50% -68.00% -7.41% -25.00% 1.41% 108.82% -
  Horiz. % 147.06% 47.06% 147.06% 158.82% 211.76% 208.82% 100.00%
DPS 0.00 0.80 0.00 0.73 0.00 0.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.98% 0.00% 115.87% 0.00% 100.00% -
NAPS 0.2300 0.2200 0.2200 0.2200 0.2200 0.2100 0.1800 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.46 2.64 3.31 2.73 3.57 2.71 2.81 -8.48%
  QoQ % -6.82% -20.24% 21.25% -23.53% 31.73% -3.56% -
  Horiz. % 87.54% 93.95% 117.79% 97.15% 127.05% 96.44% 100.00%
EPS 0.50 0.16 0.50 0.54 0.72 0.71 0.34 29.29%
  QoQ % 212.50% -68.00% -7.41% -25.00% 1.41% 108.82% -
  Horiz. % 147.06% 47.06% 147.06% 158.82% 211.76% 208.82% 100.00%
DPS 0.00 0.80 0.00 0.73 0.00 0.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.98% 0.00% 115.87% 0.00% 100.00% -
NAPS 0.2300 0.2200 0.2200 0.2200 0.2200 0.2100 0.1800 17.73%
  QoQ % 4.55% 0.00% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 127.78% 122.22% 122.22% 122.22% 122.22% 116.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.3600 0.3400 0.3200 0.3750 0.2350 0.2450 0.2600 -
P/RPS 14.66 12.86 9.68 13.75 6.58 9.04 9.26 35.80%
  QoQ % 14.00% 32.85% -29.60% 108.97% -27.21% -2.38% -
  Horiz. % 158.32% 138.88% 104.54% 148.49% 71.06% 97.62% 100.00%
P/EPS 71.43 218.02 64.41 69.23 32.50 34.45 76.54 -4.50%
  QoQ % -67.24% 238.49% -6.96% 113.02% -5.66% -54.99% -
  Horiz. % 93.32% 284.84% 84.15% 90.45% 42.46% 45.01% 100.00%
EY 1.40 0.46 1.55 1.44 3.08 2.90 1.31 4.53%
  QoQ % 204.35% -70.32% 7.64% -53.25% 6.21% 121.37% -
  Horiz. % 106.87% 35.11% 118.32% 109.92% 235.11% 221.37% 100.00%
DY 0.00 2.35 0.00 1.95 0.00 2.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.44% 0.00% 75.88% 0.00% 100.00% -
P/NAPS 1.57 1.55 1.45 1.70 1.07 1.17 1.44 5.93%
  QoQ % 1.29% 6.90% -14.71% 58.88% -8.55% -18.75% -
  Horiz. % 109.03% 107.64% 100.69% 118.06% 74.31% 81.25% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 24/02/17 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 -
Price 0.3750 0.3550 0.3500 0.3550 0.2550 0.2500 0.2600 -
P/RPS 15.27 13.43 10.58 13.01 7.14 9.23 9.26 39.54%
  QoQ % 13.70% 26.94% -18.68% 82.21% -22.64% -0.32% -
  Horiz. % 164.90% 145.03% 114.25% 140.50% 77.11% 99.68% 100.00%
P/EPS 74.41 227.63 70.45 65.54 35.27 35.16 76.54 -1.86%
  QoQ % -67.31% 223.11% 7.49% 85.82% 0.31% -54.06% -
  Horiz. % 97.22% 297.40% 92.04% 85.63% 46.08% 45.94% 100.00%
EY 1.34 0.44 1.42 1.53 2.84 2.84 1.31 1.52%
  QoQ % 204.55% -69.01% -7.19% -46.13% 0.00% 116.79% -
  Horiz. % 102.29% 33.59% 108.40% 116.79% 216.79% 216.79% 100.00%
DY 0.00 2.25 0.00 2.06 0.00 2.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.29% 0.00% 81.75% 0.00% 100.00% -
P/NAPS 1.63 1.61 1.59 1.61 1.16 1.19 1.44 8.61%
  QoQ % 1.24% 1.26% -1.24% 38.79% -2.52% -17.36% -
  Horiz. % 113.19% 111.81% 110.42% 111.81% 80.56% 82.64% 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.
 


 

184  315  523  1187 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.88-0.09 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.915-0.03 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.190.00 
 WCT-WE 0.165-0.015 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers