Highlights

[BTECH] QoQ TTM Result on 2017-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -2.51%    YoY -     -37.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 25,866 26,472 25,760 26,699 27,822 28,056 30,862 -11.14%
  QoQ % -2.29% 2.76% -3.52% -4.04% -0.83% -9.09% -
  Horiz. % 83.81% 85.78% 83.47% 86.51% 90.15% 90.91% 100.00%
PBT 5,408 5,585 5,538 5,112 5,195 5,561 6,337 -10.06%
  QoQ % -3.17% 0.85% 8.33% -1.60% -6.58% -12.25% -
  Horiz. % 85.34% 88.13% 87.39% 80.67% 81.98% 87.75% 100.00%
Tax -1,476 -1,498 -1,526 -1,196 -1,209 -1,290 -1,441 1.62%
  QoQ % 1.47% 1.83% -27.59% 1.08% 6.28% 10.48% -
  Horiz. % 102.43% 103.96% 105.90% 83.00% 83.90% 89.52% 100.00%
NP 3,932 4,087 4,012 3,916 3,986 4,271 4,896 -13.63%
  QoQ % -3.79% 1.87% 2.45% -1.76% -6.67% -12.77% -
  Horiz. % 80.31% 83.48% 81.94% 79.98% 81.41% 87.23% 100.00%
NP to SH 3,868 4,033 3,998 3,915 4,016 4,280 4,832 -13.82%
  QoQ % -4.09% 0.88% 2.12% -2.51% -6.17% -11.42% -
  Horiz. % 80.05% 83.46% 82.74% 81.02% 83.11% 88.58% 100.00%
Tax Rate 27.29 % 26.82 % 27.56 % 23.40 % 23.27 % 23.20 % 22.74 % 12.97%
  QoQ % 1.75% -2.69% 17.78% 0.56% 0.30% 2.02% -
  Horiz. % 120.01% 117.94% 121.20% 102.90% 102.33% 102.02% 100.00%
Total Cost 21,934 22,385 21,748 22,783 23,836 23,785 25,966 -10.67%
  QoQ % -2.01% 2.93% -4.54% -4.42% 0.21% -8.40% -
  Horiz. % 84.47% 86.21% 83.76% 87.74% 91.80% 91.60% 100.00%
Net Worth 55,439 57,960 55,439 55,439 55,439 57,960 55,439 -
  QoQ % -4.35% 4.55% 0.00% 0.00% -4.35% 4.55% -
  Horiz. % 100.00% 104.55% 100.00% 100.00% 100.00% 104.55% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,032 4,032 4,032 4,032 4,032 3,855 3,855 3.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.58% 0.00% -
  Horiz. % 104.58% 104.58% 104.58% 104.58% 104.58% 100.00% 100.00%
Div Payout % 104.24 % 99.98 % 100.85 % 102.99 % 100.40 % 90.08 % 79.79 % 19.56%
  QoQ % 4.26% -0.86% -2.08% 2.58% 11.46% 12.90% -
  Horiz. % 130.64% 125.30% 126.39% 129.08% 125.83% 112.90% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 55,439 57,960 55,439 55,439 55,439 57,960 55,439 -
  QoQ % -4.35% 4.55% 0.00% 0.00% -4.35% 4.55% -
  Horiz. % 100.00% 104.55% 100.00% 100.00% 100.00% 104.55% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.20 % 15.44 % 15.57 % 14.67 % 14.33 % 15.22 % 15.86 % -2.80%
  QoQ % -1.55% -0.83% 6.13% 2.37% -5.85% -4.04% -
  Horiz. % 95.84% 97.35% 98.17% 92.50% 90.35% 95.96% 100.00%
ROE 6.98 % 6.96 % 7.21 % 7.06 % 7.24 % 7.38 % 8.72 % -13.82%
  QoQ % 0.29% -3.47% 2.12% -2.49% -1.90% -15.37% -
  Horiz. % 80.05% 79.82% 82.68% 80.96% 83.03% 84.63% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.26 10.50 10.22 10.59 11.04 11.13 12.25 -11.18%
  QoQ % -2.29% 2.74% -3.49% -4.08% -0.81% -9.14% -
  Horiz. % 83.76% 85.71% 83.43% 86.45% 90.12% 90.86% 100.00%
EPS 1.53 1.60 1.59 1.55 1.59 1.70 1.92 -14.08%
  QoQ % -4.38% 0.63% 2.58% -2.52% -6.47% -11.46% -
  Horiz. % 79.69% 83.33% 82.81% 80.73% 82.81% 88.54% 100.00%
DPS 1.60 1.60 1.60 1.60 1.60 1.53 1.53 3.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.58% 0.00% -
  Horiz. % 104.58% 104.58% 104.58% 104.58% 104.58% 100.00% 100.00%
NAPS 0.2200 0.2300 0.2200 0.2200 0.2200 0.2300 0.2200 -
  QoQ % -4.35% 4.55% 0.00% 0.00% -4.35% 4.55% -
  Horiz. % 100.00% 104.55% 100.00% 100.00% 100.00% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.26 10.50 10.22 10.59 11.04 11.13 12.25 -11.18%
  QoQ % -2.29% 2.74% -3.49% -4.08% -0.81% -9.14% -
  Horiz. % 83.76% 85.71% 83.43% 86.45% 90.12% 90.86% 100.00%
EPS 1.53 1.60 1.59 1.55 1.59 1.70 1.92 -14.08%
  QoQ % -4.38% 0.63% 2.58% -2.52% -6.47% -11.46% -
  Horiz. % 79.69% 83.33% 82.81% 80.73% 82.81% 88.54% 100.00%
DPS 1.60 1.60 1.60 1.60 1.60 1.53 1.53 3.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.58% 0.00% -
  Horiz. % 104.58% 104.58% 104.58% 104.58% 104.58% 100.00% 100.00%
NAPS 0.2200 0.2300 0.2200 0.2200 0.2200 0.2300 0.2200 -
  QoQ % -4.35% 4.55% 0.00% 0.00% -4.35% 4.55% -
  Horiz. % 100.00% 104.55% 100.00% 100.00% 100.00% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2350 0.2950 0.2900 0.3250 0.3300 0.3600 0.3400 -
P/RPS 2.29 2.81 2.84 3.07 2.99 3.23 2.78 -12.16%
  QoQ % -18.51% -1.06% -7.49% 2.68% -7.43% 16.19% -
  Horiz. % 82.37% 101.08% 102.16% 110.43% 107.55% 116.19% 100.00%
P/EPS 15.31 18.43 18.28 20.92 20.71 21.20 17.73 -9.34%
  QoQ % -16.93% 0.82% -12.62% 1.01% -2.31% 19.57% -
  Horiz. % 86.35% 103.95% 103.10% 117.99% 116.81% 119.57% 100.00%
EY 6.53 5.43 5.47 4.78 4.83 4.72 5.64 10.29%
  QoQ % 20.26% -0.73% 14.44% -1.04% 2.33% -16.31% -
  Horiz. % 115.78% 96.28% 96.99% 84.75% 85.64% 83.69% 100.00%
DY 6.81 5.42 5.52 4.92 4.85 4.25 4.50 31.91%
  QoQ % 25.65% -1.81% 12.20% 1.44% 14.12% -5.56% -
  Horiz. % 151.33% 120.44% 122.67% 109.33% 107.78% 94.44% 100.00%
P/NAPS 1.07 1.28 1.32 1.48 1.50 1.57 1.55 -21.94%
  QoQ % -16.41% -3.03% -10.81% -1.33% -4.46% 1.29% -
  Horiz. % 69.03% 82.58% 85.16% 95.48% 96.77% 101.29% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 23/05/18 22/02/18 21/11/17 25/08/17 22/05/17 24/02/17 -
Price 0.2600 0.2500 0.3200 0.3000 0.3200 0.3750 0.3550 -
P/RPS 2.53 2.38 3.13 2.83 2.90 3.37 2.90 -8.72%
  QoQ % 6.30% -23.96% 10.60% -2.41% -13.95% 16.21% -
  Horiz. % 87.24% 82.07% 107.93% 97.59% 100.00% 116.21% 100.00%
P/EPS 16.94 15.62 20.17 19.31 20.08 22.08 18.51 -5.75%
  QoQ % 8.45% -22.56% 4.45% -3.83% -9.06% 19.29% -
  Horiz. % 91.52% 84.39% 108.97% 104.32% 108.48% 119.29% 100.00%
EY 5.90 6.40 4.96 5.18 4.98 4.53 5.40 6.10%
  QoQ % -7.81% 29.03% -4.25% 4.02% 9.93% -16.11% -
  Horiz. % 109.26% 118.52% 91.85% 95.93% 92.22% 83.89% 100.00%
DY 6.15 6.40 5.00 5.33 5.00 4.08 4.31 26.83%
  QoQ % -3.91% 28.00% -6.19% 6.60% 22.55% -5.34% -
  Horiz. % 142.69% 148.49% 116.01% 123.67% 116.01% 94.66% 100.00%
P/NAPS 1.18 1.09 1.45 1.36 1.45 1.63 1.61 -18.76%
  QoQ % 8.26% -24.83% 6.62% -6.21% -11.04% 1.24% -
  Horiz. % 73.29% 67.70% 90.06% 84.47% 90.06% 101.24% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS