Highlights

[BTECH] QoQ Quarter Result on 2015-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -17.21%    YoY -     -15.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 6,875 8,994 6,827 7,079 6,250 6,904 6,243 6.65%
  QoQ % -23.56% 31.74% -3.56% 13.26% -9.47% 10.59% -
  Horiz. % 110.12% 144.07% 109.35% 113.39% 100.11% 110.59% 100.00%
PBT 1,817 2,485 2,041 1,142 1,427 1,386 1,107 39.19%
  QoQ % -26.88% 21.75% 78.72% -19.97% 2.96% 25.20% -
  Horiz. % 164.14% 224.48% 184.37% 103.16% 128.91% 125.20% 100.00%
Tax -438 -625 -306 -285 -359 -346 -74 227.57%
  QoQ % 29.92% -104.25% -7.37% 20.61% -3.76% -367.57% -
  Horiz. % 591.89% 844.59% 413.51% 385.14% 485.14% 467.57% 100.00%
NP 1,379 1,860 1,735 857 1,068 1,040 1,033 21.26%
  QoQ % -25.86% 7.20% 102.45% -19.76% 2.69% 0.68% -
  Horiz. % 133.49% 180.06% 167.96% 82.96% 103.39% 100.68% 100.00%
NP to SH 1,365 1,822 1,792 856 1,034 1,017 1,023 21.22%
  QoQ % -25.08% 1.67% 109.35% -17.21% 1.67% -0.59% -
  Horiz. % 133.43% 178.10% 175.17% 83.68% 101.08% 99.41% 100.00%
Tax Rate 24.11 % 25.15 % 14.99 % 24.96 % 25.16 % 24.96 % 6.68 % 135.48%
  QoQ % -4.14% 67.78% -39.94% -0.79% 0.80% 273.65% -
  Horiz. % 360.93% 376.50% 224.40% 373.65% 376.65% 373.65% 100.00%
Total Cost 5,496 7,134 5,092 6,222 5,182 5,864 5,210 3.63%
  QoQ % -22.96% 40.10% -18.16% 20.07% -11.63% 12.55% -
  Horiz. % 105.49% 136.93% 97.74% 119.42% 99.46% 112.55% 100.00%
Net Worth 55,439 55,439 52,919 45,360 47,879 47,879 45,830 13.54%
  QoQ % 0.00% 4.76% 16.67% -5.26% 0.00% 4.47% -
  Horiz. % 120.97% 120.97% 115.47% 98.97% 104.47% 104.47% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,839 - 1,587 - 1,587 - 1,604 9.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.68% 0.00% 98.97% 0.00% 98.97% 0.00% 100.00%
Div Payout % 134.77 % - % 88.59 % - % 153.54 % - % 156.80 % -9.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.95% 0.00% 56.50% 0.00% 97.92% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 55,439 55,439 52,919 45,360 47,879 47,879 45,830 13.54%
  QoQ % 0.00% 4.76% 16.67% -5.26% 0.00% 4.47% -
  Horiz. % 120.97% 120.97% 115.47% 98.97% 104.47% 104.47% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 254,615 -0.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.03% -
  Horiz. % 98.97% 98.97% 98.97% 98.97% 98.97% 98.97% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 20.06 % 20.68 % 25.41 % 12.11 % 17.09 % 15.06 % 16.55 % 13.69%
  QoQ % -3.00% -18.61% 109.83% -29.14% 13.48% -9.00% -
  Horiz. % 121.21% 124.95% 153.53% 73.17% 103.26% 91.00% 100.00%
ROE 2.46 % 3.29 % 3.39 % 1.89 % 2.16 % 2.12 % 2.23 % 6.77%
  QoQ % -25.23% -2.95% 79.37% -12.50% 1.89% -4.93% -
  Horiz. % 110.31% 147.53% 152.02% 84.75% 96.86% 95.07% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.73 3.57 2.71 2.81 2.48 2.74 2.45 7.49%
  QoQ % -23.53% 31.73% -3.56% 13.31% -9.49% 11.84% -
  Horiz. % 111.43% 145.71% 110.61% 114.69% 101.22% 111.84% 100.00%
EPS 0.54 0.72 0.71 0.34 0.41 0.40 0.41 20.17%
  QoQ % -25.00% 1.41% 108.82% -17.07% 2.50% -2.44% -
  Horiz. % 131.71% 175.61% 173.17% 82.93% 100.00% 97.56% 100.00%
DPS 0.73 0.00 0.63 0.00 0.63 0.00 0.63 10.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 0.1800 14.33%
  QoQ % 0.00% 4.76% 16.67% -5.26% 0.00% 5.56% -
  Horiz. % 122.22% 122.22% 116.67% 100.00% 105.56% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.73 3.57 2.71 2.81 2.48 2.74 2.48 6.62%
  QoQ % -23.53% 31.73% -3.56% 13.31% -9.49% 10.48% -
  Horiz. % 110.08% 143.95% 109.27% 113.31% 100.00% 110.48% 100.00%
EPS 0.54 0.72 0.71 0.34 0.41 0.40 0.41 20.17%
  QoQ % -25.00% 1.41% 108.82% -17.07% 2.50% -2.44% -
  Horiz. % 131.71% 175.61% 173.17% 82.93% 100.00% 97.56% 100.00%
DPS 0.73 0.00 0.63 0.00 0.63 0.00 0.64 9.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.06% 0.00% 98.44% 0.00% 98.44% 0.00% 100.00%
NAPS 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 0.1819 13.53%
  QoQ % 0.00% 4.76% 16.67% -5.26% 0.00% 4.45% -
  Horiz. % 120.95% 120.95% 115.45% 98.96% 104.45% 104.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.3750 0.2350 0.2450 0.2600 0.2900 0.2800 0.2400 -
P/RPS 13.75 6.58 9.04 9.26 11.69 10.22 9.79 25.44%
  QoQ % 108.97% -27.21% -2.38% -20.79% 14.38% 4.39% -
  Horiz. % 140.45% 67.21% 92.34% 94.59% 119.41% 104.39% 100.00%
P/EPS 69.23 32.50 34.45 76.54 70.68 69.38 59.73 10.35%
  QoQ % 113.02% -5.66% -54.99% 8.29% 1.87% 16.16% -
  Horiz. % 115.90% 54.41% 57.68% 128.14% 118.33% 116.16% 100.00%
EY 1.44 3.08 2.90 1.31 1.41 1.44 1.67 -9.41%
  QoQ % -53.25% 6.21% 121.37% -7.09% -2.08% -13.77% -
  Horiz. % 86.23% 184.43% 173.65% 78.44% 84.43% 86.23% 100.00%
DY 1.95 0.00 2.57 0.00 2.17 0.00 2.63 -18.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.14% 0.00% 97.72% 0.00% 82.51% 0.00% 100.00%
P/NAPS 1.70 1.07 1.17 1.44 1.53 1.47 1.33 17.80%
  QoQ % 58.88% -8.55% -18.75% -5.88% 4.08% 10.53% -
  Horiz. % 127.82% 80.45% 87.97% 108.27% 115.04% 110.53% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 27/02/15 -
Price 0.3550 0.2550 0.2500 0.2600 0.2300 0.3100 0.3050 -
P/RPS 13.01 7.14 9.23 9.26 9.27 11.32 12.44 3.03%
  QoQ % 82.21% -22.64% -0.32% -0.11% -18.11% -9.00% -
  Horiz. % 104.58% 57.40% 74.20% 74.44% 74.52% 91.00% 100.00%
P/EPS 65.54 35.27 35.16 76.54 56.05 76.81 75.91 -9.34%
  QoQ % 85.82% 0.31% -54.06% 36.56% -27.03% 1.19% -
  Horiz. % 86.34% 46.46% 46.32% 100.83% 73.84% 101.19% 100.00%
EY 1.53 2.84 2.84 1.31 1.78 1.30 1.32 10.35%
  QoQ % -46.13% 0.00% 116.79% -26.40% 36.92% -1.52% -
  Horiz. % 115.91% 215.15% 215.15% 99.24% 134.85% 98.48% 100.00%
DY 2.06 0.00 2.52 0.00 2.74 0.00 2.07 -0.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.52% 0.00% 121.74% 0.00% 132.37% 0.00% 100.00%
P/NAPS 1.61 1.16 1.19 1.44 1.21 1.63 1.69 -3.18%
  QoQ % 38.79% -2.52% -17.36% 19.01% -25.77% -3.55% -
  Horiz. % 95.27% 68.64% 70.41% 85.21% 71.60% 96.45% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. 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
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 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
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers