Highlights

[BTECH] QoQ TTM Result on 2015-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     19.57%    YoY -     -8.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 31,029 29,775 29,150 27,060 26,476 25,374 25,272 14.62%
  QoQ % 4.21% 2.14% 7.72% 2.21% 4.34% 0.40% -
  Horiz. % 122.78% 117.82% 115.35% 107.08% 104.76% 100.40% 100.00%
PBT 7,978 7,485 7,095 5,996 5,062 5,217 6,201 18.24%
  QoQ % 6.59% 5.50% 18.33% 18.45% -2.97% -15.87% -
  Horiz. % 128.66% 120.71% 114.42% 96.69% 81.63% 84.13% 100.00%
Tax -1,749 -1,654 -1,575 -1,296 -1,064 -1,057 -951 49.94%
  QoQ % -5.74% -5.02% -21.53% -21.80% -0.66% -11.15% -
  Horiz. % 183.91% 173.92% 165.62% 136.28% 111.88% 111.15% 100.00%
NP 6,229 5,831 5,520 4,700 3,998 4,160 5,250 12.04%
  QoQ % 6.83% 5.63% 17.45% 17.56% -3.89% -20.76% -
  Horiz. % 118.65% 111.07% 105.14% 89.52% 76.15% 79.24% 100.00%
NP to SH 6,231 5,835 5,504 4,699 3,930 4,086 5,185 13.00%
  QoQ % 6.79% 6.01% 17.13% 19.57% -3.82% -21.20% -
  Horiz. % 120.17% 112.54% 106.15% 90.63% 75.80% 78.80% 100.00%
Tax Rate 21.92 % 22.10 % 22.20 % 21.61 % 21.02 % 20.26 % 15.34 % 26.78%
  QoQ % -0.81% -0.45% 2.73% 2.81% 3.75% 32.07% -
  Horiz. % 142.89% 144.07% 144.72% 140.87% 137.03% 132.07% 100.00%
Total Cost 24,800 23,944 23,630 22,360 22,478 21,214 20,022 15.29%
  QoQ % 3.58% 1.33% 5.68% -0.52% 5.96% 5.95% -
  Horiz. % 123.86% 119.59% 118.02% 111.68% 112.27% 105.95% 100.00%
Net Worth 55,439 55,439 55,439 52,919 45,360 47,879 47,879 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,427 3,427 3,175 3,175 3,191 3,191 1,604 65.66%
  QoQ % 0.00% 7.94% 0.00% -0.52% 0.00% 98.97% -
  Horiz. % 213.66% 213.66% 197.95% 197.95% 198.97% 198.97% 100.00%
Div Payout % 55.00 % 58.74 % 57.69 % 67.57 % 81.21 % 78.11 % 30.94 % 46.59%
  QoQ % -6.37% 1.82% -14.62% -16.80% 3.97% 152.46% -
  Horiz. % 177.76% 189.85% 186.46% 218.39% 262.48% 252.46% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,439 55,439 55,439 52,919 45,360 47,879 47,879 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.07 % 19.58 % 18.94 % 17.37 % 15.10 % 16.39 % 20.77 % -2.25%
  QoQ % 2.50% 3.38% 9.04% 15.03% -7.87% -21.09% -
  Horiz. % 96.63% 94.27% 91.19% 83.63% 72.70% 78.91% 100.00%
ROE 11.24 % 10.52 % 9.93 % 8.88 % 8.66 % 8.53 % 10.83 % 2.50%
  QoQ % 6.84% 5.94% 11.82% 2.54% 1.52% -21.24% -
  Horiz. % 103.79% 97.14% 91.69% 81.99% 79.96% 78.76% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.31 11.82 11.57 10.74 10.51 10.07 10.03 14.59%
  QoQ % 4.15% 2.16% 7.73% 2.19% 4.37% 0.40% -
  Horiz. % 122.73% 117.85% 115.35% 107.08% 104.79% 100.40% 100.00%
EPS 2.47 2.32 2.18 1.86 1.56 1.62 2.06 12.83%
  QoQ % 6.47% 6.42% 17.20% 19.23% -3.70% -21.36% -
  Horiz. % 119.90% 112.62% 105.83% 90.29% 75.73% 78.64% 100.00%
DPS 1.36 1.36 1.26 1.26 1.26 1.26 0.63 66.80%
  QoQ % 0.00% 7.94% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 215.87% 215.87% 200.00% 200.00% 200.00% 200.00% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.31 11.82 11.57 10.74 10.51 10.07 10.03 14.59%
  QoQ % 4.15% 2.16% 7.73% 2.19% 4.37% 0.40% -
  Horiz. % 122.73% 117.85% 115.35% 107.08% 104.79% 100.40% 100.00%
EPS 2.47 2.32 2.18 1.86 1.56 1.62 2.06 12.83%
  QoQ % 6.47% 6.42% 17.20% 19.23% -3.70% -21.36% -
  Horiz. % 119.90% 112.62% 105.83% 90.29% 75.73% 78.64% 100.00%
DPS 1.36 1.36 1.26 1.26 1.26 1.26 0.63 66.80%
  QoQ % 0.00% 7.94% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 215.87% 215.87% 200.00% 200.00% 200.00% 200.00% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 0.1900 10.24%
  QoQ % 0.00% 0.00% 4.76% 16.67% -5.26% 0.00% -
  Horiz. % 115.79% 115.79% 115.79% 110.53% 94.74% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.3200 0.3750 0.2350 0.2450 0.2600 0.2900 0.2800 -
P/RPS 2.60 3.17 2.03 2.28 2.47 2.88 2.79 -4.58%
  QoQ % -17.98% 56.16% -10.96% -7.69% -14.24% 3.23% -
  Horiz. % 93.19% 113.62% 72.76% 81.72% 88.53% 103.23% 100.00%
P/EPS 12.94 16.20 10.76 13.14 16.67 17.89 13.61 -3.30%
  QoQ % -20.12% 50.56% -18.11% -21.18% -6.82% 31.45% -
  Horiz. % 95.08% 119.03% 79.06% 96.55% 122.48% 131.45% 100.00%
EY 7.73 6.17 9.29 7.61 6.00 5.59 7.35 3.41%
  QoQ % 25.28% -33.58% 22.08% 26.83% 7.33% -23.95% -
  Horiz. % 105.17% 83.95% 126.39% 103.54% 81.63% 76.05% 100.00%
DY 4.25 3.63 5.36 5.14 4.85 4.34 2.25 52.63%
  QoQ % 17.08% -32.28% 4.28% 5.98% 11.75% 92.89% -
  Horiz. % 188.89% 161.33% 238.22% 228.44% 215.56% 192.89% 100.00%
P/NAPS 1.45 1.70 1.07 1.17 1.44 1.53 1.47 -0.91%
  QoQ % -14.71% 58.88% -8.55% -18.75% -5.88% 4.08% -
  Horiz. % 98.64% 115.65% 72.79% 79.59% 97.96% 104.08% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 -
Price 0.3500 0.3550 0.2550 0.2500 0.2600 0.2300 0.3100 -
P/RPS 2.84 3.00 2.20 2.33 2.47 2.28 3.09 -5.45%
  QoQ % -5.33% 36.36% -5.58% -5.67% 8.33% -26.21% -
  Horiz. % 91.91% 97.09% 71.20% 75.40% 79.94% 73.79% 100.00%
P/EPS 14.16 15.33 11.68 13.41 16.67 14.19 15.07 -4.06%
  QoQ % -7.63% 31.25% -12.90% -19.56% 17.48% -5.84% -
  Horiz. % 93.96% 101.73% 77.50% 88.98% 110.62% 94.16% 100.00%
EY 7.06 6.52 8.57 7.46 6.00 7.05 6.64 4.16%
  QoQ % 8.28% -23.92% 14.88% 24.33% -14.89% 6.17% -
  Horiz. % 106.33% 98.19% 129.07% 112.35% 90.36% 106.17% 100.00%
DY 3.89 3.83 4.94 5.04 4.85 5.48 2.03 54.09%
  QoQ % 1.57% -22.47% -1.98% 3.92% -11.50% 169.95% -
  Horiz. % 191.63% 188.67% 243.35% 248.28% 238.92% 269.95% 100.00%
P/NAPS 1.59 1.61 1.16 1.19 1.44 1.21 1.63 -1.64%
  QoQ % -1.24% 38.79% -2.52% -17.36% 19.01% -25.77% -
  Horiz. % 97.55% 98.77% 71.17% 73.01% 88.34% 74.23% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers