Highlights

[BTECH] QoQ TTM Result on 2016-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     6.79%    YoY -     58.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 27,822 28,056 30,862 31,029 29,775 29,150 27,060 1.87%
  QoQ % -0.83% -9.09% -0.54% 4.21% 2.14% 7.72% -
  Horiz. % 102.82% 103.68% 114.05% 114.67% 110.03% 107.72% 100.00%
PBT 5,195 5,561 6,337 7,978 7,485 7,095 5,996 -9.12%
  QoQ % -6.58% -12.25% -20.57% 6.59% 5.50% 18.33% -
  Horiz. % 86.64% 92.75% 105.69% 133.06% 124.83% 118.33% 100.00%
Tax -1,209 -1,290 -1,441 -1,749 -1,654 -1,575 -1,296 -4.53%
  QoQ % 6.28% 10.48% 17.61% -5.74% -5.02% -21.53% -
  Horiz. % 93.29% 99.54% 111.19% 134.95% 127.62% 121.53% 100.00%
NP 3,986 4,271 4,896 6,229 5,831 5,520 4,700 -10.41%
  QoQ % -6.67% -12.77% -21.40% 6.83% 5.63% 17.45% -
  Horiz. % 84.81% 90.87% 104.17% 132.53% 124.06% 117.45% 100.00%
NP to SH 4,016 4,280 4,832 6,231 5,835 5,504 4,699 -9.95%
  QoQ % -6.17% -11.42% -22.45% 6.79% 6.01% 17.13% -
  Horiz. % 85.46% 91.08% 102.83% 132.60% 124.18% 117.13% 100.00%
Tax Rate 23.27 % 23.20 % 22.74 % 21.92 % 22.10 % 22.20 % 21.61 % 5.06%
  QoQ % 0.30% 2.02% 3.74% -0.81% -0.45% 2.73% -
  Horiz. % 107.68% 107.36% 105.23% 101.43% 102.27% 102.73% 100.00%
Total Cost 23,836 23,785 25,966 24,800 23,944 23,630 22,360 4.36%
  QoQ % 0.21% -8.40% 4.70% 3.58% 1.33% 5.68% -
  Horiz. % 106.60% 106.37% 116.13% 110.91% 107.08% 105.68% 100.00%
Net Worth 55,439 57,960 55,439 55,439 55,439 55,439 52,919 3.15%
  QoQ % -4.35% 4.55% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 104.76% 109.52% 104.76% 104.76% 104.76% 104.76% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 4,032 3,855 3,855 3,427 3,427 3,175 3,175 17.28%
  QoQ % 4.58% 0.00% 12.50% 0.00% 7.94% 0.00% -
  Horiz. % 126.98% 121.43% 121.43% 107.94% 107.94% 100.00% 100.00%
Div Payout % 100.40 % 90.08 % 79.79 % 55.00 % 58.74 % 57.69 % 67.57 % 30.24%
  QoQ % 11.46% 12.90% 45.07% -6.37% 1.82% -14.62% -
  Horiz. % 148.59% 133.31% 118.08% 81.40% 86.93% 85.38% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 55,439 57,960 55,439 55,439 55,439 55,439 52,919 3.15%
  QoQ % -4.35% 4.55% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 104.76% 109.52% 104.76% 104.76% 104.76% 104.76% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.33 % 15.22 % 15.86 % 20.07 % 19.58 % 18.94 % 17.37 % -12.05%
  QoQ % -5.85% -4.04% -20.98% 2.50% 3.38% 9.04% -
  Horiz. % 82.50% 87.62% 91.31% 115.54% 112.72% 109.04% 100.00%
ROE 7.24 % 7.38 % 8.72 % 11.24 % 10.52 % 9.93 % 8.88 % -12.74%
  QoQ % -1.90% -15.37% -22.42% 6.84% 5.94% 11.82% -
  Horiz. % 81.53% 83.11% 98.20% 126.58% 118.47% 111.82% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.04 11.13 12.25 12.31 11.82 11.57 10.74 1.86%
  QoQ % -0.81% -9.14% -0.49% 4.15% 2.16% 7.73% -
  Horiz. % 102.79% 103.63% 114.06% 114.62% 110.06% 107.73% 100.00%
EPS 1.59 1.70 1.92 2.47 2.32 2.18 1.86 -9.94%
  QoQ % -6.47% -11.46% -22.27% 6.47% 6.42% 17.20% -
  Horiz. % 85.48% 91.40% 103.23% 132.80% 124.73% 117.20% 100.00%
DPS 1.60 1.53 1.53 1.36 1.36 1.26 1.26 17.28%
  QoQ % 4.58% 0.00% 12.50% 0.00% 7.94% 0.00% -
  Horiz. % 126.98% 121.43% 121.43% 107.94% 107.94% 100.00% 100.00%
NAPS 0.2200 0.2300 0.2200 0.2200 0.2200 0.2200 0.2100 3.15%
  QoQ % -4.35% 4.55% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 104.76% 109.52% 104.76% 104.76% 104.76% 104.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.04 11.13 12.25 12.31 11.82 11.57 10.74 1.86%
  QoQ % -0.81% -9.14% -0.49% 4.15% 2.16% 7.73% -
  Horiz. % 102.79% 103.63% 114.06% 114.62% 110.06% 107.73% 100.00%
EPS 1.59 1.70 1.92 2.47 2.32 2.18 1.86 -9.94%
  QoQ % -6.47% -11.46% -22.27% 6.47% 6.42% 17.20% -
  Horiz. % 85.48% 91.40% 103.23% 132.80% 124.73% 117.20% 100.00%
DPS 1.60 1.53 1.53 1.36 1.36 1.26 1.26 17.28%
  QoQ % 4.58% 0.00% 12.50% 0.00% 7.94% 0.00% -
  Horiz. % 126.98% 121.43% 121.43% 107.94% 107.94% 100.00% 100.00%
NAPS 0.2200 0.2300 0.2200 0.2200 0.2200 0.2200 0.2100 3.15%
  QoQ % -4.35% 4.55% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 104.76% 109.52% 104.76% 104.76% 104.76% 104.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3300 0.3600 0.3400 0.3200 0.3750 0.2350 0.2450 -
P/RPS 2.99 3.23 2.78 2.60 3.17 2.03 2.28 19.83%
  QoQ % -7.43% 16.19% 6.92% -17.98% 56.16% -10.96% -
  Horiz. % 131.14% 141.67% 121.93% 114.04% 139.04% 89.04% 100.00%
P/EPS 20.71 21.20 17.73 12.94 16.20 10.76 13.14 35.47%
  QoQ % -2.31% 19.57% 37.02% -20.12% 50.56% -18.11% -
  Horiz. % 157.61% 161.34% 134.93% 98.48% 123.29% 81.89% 100.00%
EY 4.83 4.72 5.64 7.73 6.17 9.29 7.61 -26.17%
  QoQ % 2.33% -16.31% -27.04% 25.28% -33.58% 22.08% -
  Horiz. % 63.47% 62.02% 74.11% 101.58% 81.08% 122.08% 100.00%
DY 4.85 4.25 4.50 4.25 3.63 5.36 5.14 -3.80%
  QoQ % 14.12% -5.56% 5.88% 17.08% -32.28% 4.28% -
  Horiz. % 94.36% 82.68% 87.55% 82.68% 70.62% 104.28% 100.00%
P/NAPS 1.50 1.57 1.55 1.45 1.70 1.07 1.17 18.03%
  QoQ % -4.46% 1.29% 6.90% -14.71% 58.88% -8.55% -
  Horiz. % 128.21% 134.19% 132.48% 123.93% 145.30% 91.45% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 22/05/17 24/02/17 22/11/16 25/08/16 27/05/16 24/02/16 -
Price 0.3200 0.3750 0.3550 0.3500 0.3550 0.2550 0.2500 -
P/RPS 2.90 3.37 2.90 2.84 3.00 2.20 2.33 15.72%
  QoQ % -13.95% 16.21% 2.11% -5.33% 36.36% -5.58% -
  Horiz. % 124.46% 144.64% 124.46% 121.89% 128.76% 94.42% 100.00%
P/EPS 20.08 22.08 18.51 14.16 15.33 11.68 13.41 30.92%
  QoQ % -9.06% 19.29% 30.72% -7.63% 31.25% -12.90% -
  Horiz. % 149.74% 164.65% 138.03% 105.59% 114.32% 87.10% 100.00%
EY 4.98 4.53 5.40 7.06 6.52 8.57 7.46 -23.64%
  QoQ % 9.93% -16.11% -23.51% 8.28% -23.92% 14.88% -
  Horiz. % 66.76% 60.72% 72.39% 94.64% 87.40% 114.88% 100.00%
DY 5.00 4.08 4.31 3.89 3.83 4.94 5.04 -0.53%
  QoQ % 22.55% -5.34% 10.80% 1.57% -22.47% -1.98% -
  Horiz. % 99.21% 80.95% 85.52% 77.18% 75.99% 98.02% 100.00%
P/NAPS 1.45 1.63 1.61 1.59 1.61 1.16 1.19 14.09%
  QoQ % -11.04% 1.24% 1.26% -1.24% 38.79% -2.52% -
  Horiz. % 121.85% 136.97% 135.29% 133.61% 135.29% 97.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

267  426  609  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.020.00 
 LKL 0.40+0.025 
 HIAPTEK 0.515+0.005 
 DAYA 0.02+0.005 
 LIONIND 0.845-0.035 
 PA 0.535+0.025 
 UCREST 0.26+0.005 
 DNEX 0.820.00 
 DIGI-C45 0.08-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. A hidden gem with huge upside This stock is going to the moon! >300% return
6. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
7. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS