Highlights

[BTECH] QoQ TTM Result on 2015-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -21.20%    YoY -     -12.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 29,150 27,060 26,476 25,374 25,272 23,796 24,175 13.27%
  QoQ % 7.72% 2.21% 4.34% 0.40% 6.20% -1.57% -
  Horiz. % 120.58% 111.93% 109.52% 104.96% 104.54% 98.43% 100.00%
PBT 7,095 5,996 5,062 5,217 6,201 6,137 5,959 12.32%
  QoQ % 18.33% 18.45% -2.97% -15.87% 1.04% 2.99% -
  Horiz. % 119.06% 100.62% 84.95% 87.55% 104.06% 102.99% 100.00%
Tax -1,575 -1,296 -1,064 -1,057 -951 -957 -1,126 25.05%
  QoQ % -21.53% -21.80% -0.66% -11.15% 0.63% 15.01% -
  Horiz. % 139.88% 115.10% 94.49% 93.87% 84.46% 84.99% 100.00%
NP 5,520 4,700 3,998 4,160 5,250 5,180 4,833 9.26%
  QoQ % 17.45% 17.56% -3.89% -20.76% 1.35% 7.18% -
  Horiz. % 114.21% 97.25% 82.72% 86.07% 108.63% 107.18% 100.00%
NP to SH 5,504 4,699 3,930 4,086 5,185 5,147 4,836 9.00%
  QoQ % 17.13% 19.57% -3.82% -21.20% 0.74% 6.43% -
  Horiz. % 113.81% 97.17% 81.27% 84.49% 107.22% 106.43% 100.00%
Tax Rate 22.20 % 21.61 % 21.02 % 20.26 % 15.34 % 15.59 % 18.90 % 11.31%
  QoQ % 2.73% 2.81% 3.75% 32.07% -1.60% -17.51% -
  Horiz. % 117.46% 114.34% 111.22% 107.20% 81.16% 82.49% 100.00%
Total Cost 23,630 22,360 22,478 21,214 20,022 18,616 19,342 14.27%
  QoQ % 5.68% -0.52% 5.96% 5.95% 7.55% -3.75% -
  Horiz. % 122.17% 115.60% 116.21% 109.68% 103.52% 96.25% 100.00%
Net Worth 55,439 52,919 45,360 47,879 47,879 45,830 45,360 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 4.47% 1.04% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 101.04% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,175 3,175 3,191 3,191 1,604 1,604 0 -
  QoQ % 0.00% -0.52% 0.00% 98.97% 0.00% 0.00% -
  Horiz. % 197.95% 197.95% 198.97% 198.97% 100.00% 100.00% -
Div Payout % 57.69 % 67.57 % 81.21 % 78.11 % 30.94 % 31.17 % - % -
  QoQ % -14.62% -16.80% 3.97% 152.46% -0.74% 0.00% -
  Horiz. % 185.08% 216.78% 260.54% 250.59% 99.26% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 55,439 52,919 45,360 47,879 47,879 45,830 45,360 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 4.47% 1.04% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 101.04% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 254,615 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -1.03% 1.04% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 101.04% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.94 % 17.37 % 15.10 % 16.39 % 20.77 % 21.77 % 19.99 % -3.53%
  QoQ % 9.04% 15.03% -7.87% -21.09% -4.59% 8.90% -
  Horiz. % 94.75% 86.89% 75.54% 81.99% 103.90% 108.90% 100.00%
ROE 9.93 % 8.88 % 8.66 % 8.53 % 10.83 % 11.23 % 10.66 % -4.61%
  QoQ % 11.82% 2.54% 1.52% -21.24% -3.56% 5.35% -
  Horiz. % 93.15% 83.30% 81.24% 80.02% 101.59% 105.35% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.57 10.74 10.51 10.07 10.03 9.35 9.59 13.32%
  QoQ % 7.73% 2.19% 4.37% 0.40% 7.27% -2.50% -
  Horiz. % 120.65% 111.99% 109.59% 105.01% 104.59% 97.50% 100.00%
EPS 2.18 1.86 1.56 1.62 2.06 2.02 1.92 8.83%
  QoQ % 17.20% 19.23% -3.70% -21.36% 1.98% 5.21% -
  Horiz. % 113.54% 96.88% 81.25% 84.38% 107.29% 105.21% 100.00%
DPS 1.26 1.26 1.26 1.26 0.63 0.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% -
NAPS 0.2200 0.2100 0.1800 0.1900 0.1900 0.1800 0.1800 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 5.56% 0.00% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.57 10.74 10.51 10.07 10.03 9.44 9.59 13.32%
  QoQ % 7.73% 2.19% 4.37% 0.40% 6.25% -1.56% -
  Horiz. % 120.65% 111.99% 109.59% 105.01% 104.59% 98.44% 100.00%
EPS 2.18 1.86 1.56 1.62 2.06 2.04 1.92 8.83%
  QoQ % 17.20% 19.23% -3.70% -21.36% 0.98% 6.25% -
  Horiz. % 113.54% 96.88% 81.25% 84.38% 107.29% 106.25% 100.00%
DPS 1.26 1.26 1.26 1.26 0.63 0.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% -1.56% 0.00% -
  Horiz. % 196.88% 196.88% 196.88% 196.88% 98.44% 100.00% -
NAPS 0.2200 0.2100 0.1800 0.1900 0.1900 0.1819 0.1800 14.30%
  QoQ % 4.76% 16.67% -5.26% 0.00% 4.45% 1.06% -
  Horiz. % 122.22% 116.67% 100.00% 105.56% 105.56% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2350 0.2450 0.2600 0.2900 0.2800 0.2400 0.3050 -
P/RPS 2.03 2.28 2.47 2.88 2.79 2.57 3.18 -25.84%
  QoQ % -10.96% -7.69% -14.24% 3.23% 8.56% -19.18% -
  Horiz. % 63.84% 71.70% 77.67% 90.57% 87.74% 80.82% 100.00%
P/EPS 10.76 13.14 16.67 17.89 13.61 11.87 15.89 -22.87%
  QoQ % -18.11% -21.18% -6.82% 31.45% 14.66% -25.30% -
  Horiz. % 67.72% 82.69% 104.91% 112.59% 85.65% 74.70% 100.00%
EY 9.29 7.61 6.00 5.59 7.35 8.42 6.29 29.66%
  QoQ % 22.08% 26.83% 7.33% -23.95% -12.71% 33.86% -
  Horiz. % 147.69% 120.99% 95.39% 88.87% 116.85% 133.86% 100.00%
DY 5.36 5.14 4.85 4.34 2.25 2.63 0.00 -
  QoQ % 4.28% 5.98% 11.75% 92.89% -14.45% 0.00% -
  Horiz. % 203.80% 195.44% 184.41% 165.02% 85.55% 100.00% -
P/NAPS 1.07 1.17 1.44 1.53 1.47 1.33 1.69 -26.25%
  QoQ % -8.55% -18.75% -5.88% 4.08% 10.53% -21.30% -
  Horiz. % 63.31% 69.23% 85.21% 90.53% 86.98% 78.70% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 27/02/15 25/11/14 -
Price 0.2550 0.2500 0.2600 0.2300 0.3100 0.3050 0.3250 -
P/RPS 2.20 2.33 2.47 2.28 3.09 3.26 3.39 -25.02%
  QoQ % -5.58% -5.67% 8.33% -26.21% -5.21% -3.83% -
  Horiz. % 64.90% 68.73% 72.86% 67.26% 91.15% 96.17% 100.00%
P/EPS 11.68 13.41 16.67 14.19 15.07 15.09 16.94 -21.94%
  QoQ % -12.90% -19.56% 17.48% -5.84% -0.13% -10.92% -
  Horiz. % 68.95% 79.16% 98.41% 83.77% 88.96% 89.08% 100.00%
EY 8.57 7.46 6.00 7.05 6.64 6.63 5.90 28.23%
  QoQ % 14.88% 24.33% -14.89% 6.17% 0.15% 12.37% -
  Horiz. % 145.25% 126.44% 101.69% 119.49% 112.54% 112.37% 100.00%
DY 4.94 5.04 4.85 5.48 2.03 2.07 0.00 -
  QoQ % -1.98% 3.92% -11.50% 169.95% -1.93% 0.00% -
  Horiz. % 238.65% 243.48% 234.30% 264.73% 98.07% 100.00% -
P/NAPS 1.16 1.19 1.44 1.21 1.63 1.69 1.81 -25.65%
  QoQ % -2.52% -17.36% 19.01% -25.77% -3.55% -6.63% -
  Horiz. % 64.09% 65.75% 79.56% 66.85% 90.06% 93.37% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers