Highlights

[BTECH] QoQ TTM 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 -     6.01%    YoY -     42.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 28,056 30,862 31,029 29,775 29,150 27,060 26,476 3.94%
  QoQ % -9.09% -0.54% 4.21% 2.14% 7.72% 2.21% -
  Horiz. % 105.97% 116.57% 117.20% 112.46% 110.10% 102.21% 100.00%
PBT 5,561 6,337 7,978 7,485 7,095 5,996 5,062 6.46%
  QoQ % -12.25% -20.57% 6.59% 5.50% 18.33% 18.45% -
  Horiz. % 109.86% 125.19% 157.61% 147.87% 140.16% 118.45% 100.00%
Tax -1,290 -1,441 -1,749 -1,654 -1,575 -1,296 -1,064 13.69%
  QoQ % 10.48% 17.61% -5.74% -5.02% -21.53% -21.80% -
  Horiz. % 121.24% 135.43% 164.38% 155.45% 148.03% 121.80% 100.00%
NP 4,271 4,896 6,229 5,831 5,520 4,700 3,998 4.50%
  QoQ % -12.77% -21.40% 6.83% 5.63% 17.45% 17.56% -
  Horiz. % 106.83% 122.46% 155.80% 145.85% 138.07% 117.56% 100.00%
NP to SH 4,280 4,832 6,231 5,835 5,504 4,699 3,930 5.85%
  QoQ % -11.42% -22.45% 6.79% 6.01% 17.13% 19.57% -
  Horiz. % 108.91% 122.95% 158.55% 148.47% 140.05% 119.57% 100.00%
Tax Rate 23.20 % 22.74 % 21.92 % 22.10 % 22.20 % 21.61 % 21.02 % 6.79%
  QoQ % 2.02% 3.74% -0.81% -0.45% 2.73% 2.81% -
  Horiz. % 110.37% 108.18% 104.28% 105.14% 105.61% 102.81% 100.00%
Total Cost 23,785 25,966 24,800 23,944 23,630 22,360 22,478 3.84%
  QoQ % -8.40% 4.70% 3.58% 1.33% 5.68% -0.52% -
  Horiz. % 105.81% 115.52% 110.33% 106.52% 105.13% 99.48% 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 3,855 3,855 3,427 3,427 3,175 3,175 3,191 13.41%
  QoQ % 0.00% 12.50% 0.00% 7.94% 0.00% -0.52% -
  Horiz. % 120.80% 120.80% 107.38% 107.38% 99.48% 99.48% 100.00%
Div Payout % 90.08 % 79.79 % 55.00 % 58.74 % 57.69 % 67.57 % 81.21 % 7.15%
  QoQ % 12.90% 45.07% -6.37% 1.82% -14.62% -16.80% -
  Horiz. % 110.92% 98.25% 67.73% 72.33% 71.04% 83.20% 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 15.22 % 15.86 % 20.07 % 19.58 % 18.94 % 17.37 % 15.10 % 0.53%
  QoQ % -4.04% -20.98% 2.50% 3.38% 9.04% 15.03% -
  Horiz. % 100.79% 105.03% 132.91% 129.67% 125.43% 115.03% 100.00%
ROE 7.38 % 8.72 % 11.24 % 10.52 % 9.93 % 8.88 % 8.66 % -10.11%
  QoQ % -15.37% -22.42% 6.84% 5.94% 11.82% 2.54% -
  Horiz. % 85.22% 100.69% 129.79% 121.48% 114.67% 102.54% 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 11.13 12.25 12.31 11.82 11.57 10.74 10.51 3.89%
  QoQ % -9.14% -0.49% 4.15% 2.16% 7.73% 2.19% -
  Horiz. % 105.90% 116.56% 117.13% 112.46% 110.09% 102.19% 100.00%
EPS 1.70 1.92 2.47 2.32 2.18 1.86 1.56 5.89%
  QoQ % -11.46% -22.27% 6.47% 6.42% 17.20% 19.23% -
  Horiz. % 108.97% 123.08% 158.33% 148.72% 139.74% 119.23% 100.00%
DPS 1.53 1.53 1.36 1.36 1.26 1.26 1.26 13.81%
  QoQ % 0.00% 12.50% 0.00% 7.94% 0.00% 0.00% -
  Horiz. % 121.43% 121.43% 107.94% 107.94% 100.00% 100.00% 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 - 252,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.13 12.25 12.31 11.82 11.57 10.74 10.51 3.89%
  QoQ % -9.14% -0.49% 4.15% 2.16% 7.73% 2.19% -
  Horiz. % 105.90% 116.56% 117.13% 112.46% 110.09% 102.19% 100.00%
EPS 1.70 1.92 2.47 2.32 2.18 1.86 1.56 5.89%
  QoQ % -11.46% -22.27% 6.47% 6.42% 17.20% 19.23% -
  Horiz. % 108.97% 123.08% 158.33% 148.72% 139.74% 119.23% 100.00%
DPS 1.53 1.53 1.36 1.36 1.26 1.26 1.26 13.81%
  QoQ % 0.00% 12.50% 0.00% 7.94% 0.00% 0.00% -
  Horiz. % 121.43% 121.43% 107.94% 107.94% 100.00% 100.00% 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 3.23 2.78 2.60 3.17 2.03 2.28 2.47 19.56%
  QoQ % 16.19% 6.92% -17.98% 56.16% -10.96% -7.69% -
  Horiz. % 130.77% 112.55% 105.26% 128.34% 82.19% 92.31% 100.00%
P/EPS 21.20 17.73 12.94 16.20 10.76 13.14 16.67 17.36%
  QoQ % 19.57% 37.02% -20.12% 50.56% -18.11% -21.18% -
  Horiz. % 127.17% 106.36% 77.62% 97.18% 64.55% 78.82% 100.00%
EY 4.72 5.64 7.73 6.17 9.29 7.61 6.00 -14.77%
  QoQ % -16.31% -27.04% 25.28% -33.58% 22.08% 26.83% -
  Horiz. % 78.67% 94.00% 128.83% 102.83% 154.83% 126.83% 100.00%
DY 4.25 4.50 4.25 3.63 5.36 5.14 4.85 -8.42%
  QoQ % -5.56% 5.88% 17.08% -32.28% 4.28% 5.98% -
  Horiz. % 87.63% 92.78% 87.63% 74.85% 110.52% 105.98% 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 3.37 2.90 2.84 3.00 2.20 2.33 2.47 22.99%
  QoQ % 16.21% 2.11% -5.33% 36.36% -5.58% -5.67% -
  Horiz. % 136.44% 117.41% 114.98% 121.46% 89.07% 94.33% 100.00%
P/EPS 22.08 18.51 14.16 15.33 11.68 13.41 16.67 20.59%
  QoQ % 19.29% 30.72% -7.63% 31.25% -12.90% -19.56% -
  Horiz. % 132.45% 111.04% 84.94% 91.96% 70.07% 80.44% 100.00%
EY 4.53 5.40 7.06 6.52 8.57 7.46 6.00 -17.07%
  QoQ % -16.11% -23.51% 8.28% -23.92% 14.88% 24.33% -
  Horiz. % 75.50% 90.00% 117.67% 108.67% 142.83% 124.33% 100.00%
DY 4.08 4.31 3.89 3.83 4.94 5.04 4.85 -10.88%
  QoQ % -5.34% 10.80% 1.57% -22.47% -1.98% 3.92% -
  Horiz. % 84.12% 88.87% 80.21% 78.97% 101.86% 103.92% 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.
 


 

229  232  528  1299 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.18+0.01 
 HSI-H8F 0.315+0.01 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers