Highlights

[BTECH] QoQ TTM Result on 2016-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     17.13%    YoY -     6.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 30,862 31,029 29,775 29,150 27,060 26,476 25,374 13.88%
  QoQ % -0.54% 4.21% 2.14% 7.72% 2.21% 4.34% -
  Horiz. % 121.63% 122.29% 117.34% 114.88% 106.64% 104.34% 100.00%
PBT 6,337 7,978 7,485 7,095 5,996 5,062 5,217 13.78%
  QoQ % -20.57% 6.59% 5.50% 18.33% 18.45% -2.97% -
  Horiz. % 121.47% 152.92% 143.47% 136.00% 114.93% 97.03% 100.00%
Tax -1,441 -1,749 -1,654 -1,575 -1,296 -1,064 -1,057 22.83%
  QoQ % 17.61% -5.74% -5.02% -21.53% -21.80% -0.66% -
  Horiz. % 136.33% 165.47% 156.48% 149.01% 122.61% 100.66% 100.00%
NP 4,896 6,229 5,831 5,520 4,700 3,998 4,160 11.42%
  QoQ % -21.40% 6.83% 5.63% 17.45% 17.56% -3.89% -
  Horiz. % 117.69% 149.74% 140.17% 132.69% 112.98% 96.11% 100.00%
NP to SH 4,832 6,231 5,835 5,504 4,699 3,930 4,086 11.77%
  QoQ % -22.45% 6.79% 6.01% 17.13% 19.57% -3.82% -
  Horiz. % 118.26% 152.50% 142.80% 134.70% 115.00% 96.18% 100.00%
Tax Rate 22.74 % 21.92 % 22.10 % 22.20 % 21.61 % 21.02 % 20.26 % 7.96%
  QoQ % 3.74% -0.81% -0.45% 2.73% 2.81% 3.75% -
  Horiz. % 112.24% 108.19% 109.08% 109.58% 106.66% 103.75% 100.00%
Total Cost 25,966 24,800 23,944 23,630 22,360 22,478 21,214 14.36%
  QoQ % 4.70% 3.58% 1.33% 5.68% -0.52% 5.96% -
  Horiz. % 122.40% 116.90% 112.87% 111.39% 105.40% 105.96% 100.00%
Net Worth 55,439 55,439 55,439 55,439 52,919 45,360 47,879 10.22%
  QoQ % 0.00% 0.00% 0.00% 4.76% 16.67% -5.26% -
  Horiz. % 115.79% 115.79% 115.79% 115.79% 110.53% 94.74% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,855 3,427 3,427 3,175 3,175 3,191 3,191 13.36%
  QoQ % 12.50% 0.00% 7.94% 0.00% -0.52% 0.00% -
  Horiz. % 120.80% 107.38% 107.38% 99.48% 99.48% 100.00% 100.00%
Div Payout % 79.79 % 55.00 % 58.74 % 57.69 % 67.57 % 81.21 % 78.11 % 1.42%
  QoQ % 45.07% -6.37% 1.82% -14.62% -16.80% 3.97% -
  Horiz. % 102.15% 70.41% 75.20% 73.86% 86.51% 103.97% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 55,439 55,439 55,439 55,439 52,919 45,360 47,879 10.22%
  QoQ % 0.00% 0.00% 0.00% 4.76% 16.67% -5.26% -
  Horiz. % 115.79% 115.79% 115.79% 115.79% 110.53% 94.74% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.86 % 20.07 % 19.58 % 18.94 % 17.37 % 15.10 % 16.39 % -2.16%
  QoQ % -20.98% 2.50% 3.38% 9.04% 15.03% -7.87% -
  Horiz. % 96.77% 122.45% 119.46% 115.56% 105.98% 92.13% 100.00%
ROE 8.72 % 11.24 % 10.52 % 9.93 % 8.88 % 8.66 % 8.53 % 1.47%
  QoQ % -22.42% 6.84% 5.94% 11.82% 2.54% 1.52% -
  Horiz. % 102.23% 131.77% 123.33% 116.41% 104.10% 101.52% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.25 12.31 11.82 11.57 10.74 10.51 10.07 13.89%
  QoQ % -0.49% 4.15% 2.16% 7.73% 2.19% 4.37% -
  Horiz. % 121.65% 122.24% 117.38% 114.90% 106.65% 104.37% 100.00%
EPS 1.92 2.47 2.32 2.18 1.86 1.56 1.62 11.94%
  QoQ % -22.27% 6.47% 6.42% 17.20% 19.23% -3.70% -
  Horiz. % 118.52% 152.47% 143.21% 134.57% 114.81% 96.30% 100.00%
DPS 1.53 1.36 1.36 1.26 1.26 1.26 1.26 13.75%
  QoQ % 12.50% 0.00% 7.94% 0.00% 0.00% 0.00% -
  Horiz. % 121.43% 107.94% 107.94% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 10.22%
  QoQ % 0.00% 0.00% 0.00% 4.76% 16.67% -5.26% -
  Horiz. % 115.79% 115.79% 115.79% 115.79% 110.53% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.25 12.31 11.82 11.57 10.74 10.51 10.07 13.89%
  QoQ % -0.49% 4.15% 2.16% 7.73% 2.19% 4.37% -
  Horiz. % 121.65% 122.24% 117.38% 114.90% 106.65% 104.37% 100.00%
EPS 1.92 2.47 2.32 2.18 1.86 1.56 1.62 11.94%
  QoQ % -22.27% 6.47% 6.42% 17.20% 19.23% -3.70% -
  Horiz. % 118.52% 152.47% 143.21% 134.57% 114.81% 96.30% 100.00%
DPS 1.53 1.36 1.36 1.26 1.26 1.26 1.26 13.75%
  QoQ % 12.50% 0.00% 7.94% 0.00% 0.00% 0.00% -
  Horiz. % 121.43% 107.94% 107.94% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2200 0.2100 0.1800 0.1900 10.22%
  QoQ % 0.00% 0.00% 0.00% 4.76% 16.67% -5.26% -
  Horiz. % 115.79% 115.79% 115.79% 115.79% 110.53% 94.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.3400 0.3200 0.3750 0.2350 0.2450 0.2600 0.2900 -
P/RPS 2.78 2.60 3.17 2.03 2.28 2.47 2.88 -2.32%
  QoQ % 6.92% -17.98% 56.16% -10.96% -7.69% -14.24% -
  Horiz. % 96.53% 90.28% 110.07% 70.49% 79.17% 85.76% 100.00%
P/EPS 17.73 12.94 16.20 10.76 13.14 16.67 17.89 -0.59%
  QoQ % 37.02% -20.12% 50.56% -18.11% -21.18% -6.82% -
  Horiz. % 99.11% 72.33% 90.55% 60.15% 73.45% 93.18% 100.00%
EY 5.64 7.73 6.17 9.29 7.61 6.00 5.59 0.59%
  QoQ % -27.04% 25.28% -33.58% 22.08% 26.83% 7.33% -
  Horiz. % 100.89% 138.28% 110.38% 166.19% 136.14% 107.33% 100.00%
DY 4.50 4.25 3.63 5.36 5.14 4.85 4.34 2.43%
  QoQ % 5.88% 17.08% -32.28% 4.28% 5.98% 11.75% -
  Horiz. % 103.69% 97.93% 83.64% 123.50% 118.43% 111.75% 100.00%
P/NAPS 1.55 1.45 1.70 1.07 1.17 1.44 1.53 0.87%
  QoQ % 6.90% -14.71% 58.88% -8.55% -18.75% -5.88% -
  Horiz. % 101.31% 94.77% 111.11% 69.93% 76.47% 94.12% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 -
Price 0.3550 0.3500 0.3550 0.2550 0.2500 0.2600 0.2300 -
P/RPS 2.90 2.84 3.00 2.20 2.33 2.47 2.28 17.31%
  QoQ % 2.11% -5.33% 36.36% -5.58% -5.67% 8.33% -
  Horiz. % 127.19% 124.56% 131.58% 96.49% 102.19% 108.33% 100.00%
P/EPS 18.51 14.16 15.33 11.68 13.41 16.67 14.19 19.29%
  QoQ % 30.72% -7.63% 31.25% -12.90% -19.56% 17.48% -
  Horiz. % 130.44% 99.79% 108.03% 82.31% 94.50% 117.48% 100.00%
EY 5.40 7.06 6.52 8.57 7.46 6.00 7.05 -16.22%
  QoQ % -23.51% 8.28% -23.92% 14.88% 24.33% -14.89% -
  Horiz. % 76.60% 100.14% 92.48% 121.56% 105.82% 85.11% 100.00%
DY 4.31 3.89 3.83 4.94 5.04 4.85 5.48 -14.73%
  QoQ % 10.80% 1.57% -22.47% -1.98% 3.92% -11.50% -
  Horiz. % 78.65% 70.99% 69.89% 90.15% 91.97% 88.50% 100.00%
P/NAPS 1.61 1.59 1.61 1.16 1.19 1.44 1.21 20.87%
  QoQ % 1.26% -1.24% 38.79% -2.52% -17.36% 19.01% -
  Horiz. % 133.06% 131.40% 133.06% 95.87% 98.35% 119.01% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers