Highlights

[BTECH] QoQ TTM Result on 2017-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -11.42%    YoY -     -22.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,760 26,699 27,822 28,056 30,862 31,029 29,775 -9.18%
  QoQ % -3.52% -4.04% -0.83% -9.09% -0.54% 4.21% -
  Horiz. % 86.52% 89.67% 93.44% 94.23% 103.65% 104.21% 100.00%
PBT 5,538 5,112 5,195 5,561 6,337 7,978 7,485 -18.15%
  QoQ % 8.33% -1.60% -6.58% -12.25% -20.57% 6.59% -
  Horiz. % 73.99% 68.30% 69.41% 74.30% 84.66% 106.59% 100.00%
Tax -1,526 -1,196 -1,209 -1,290 -1,441 -1,749 -1,654 -5.21%
  QoQ % -27.59% 1.08% 6.28% 10.48% 17.61% -5.74% -
  Horiz. % 92.26% 72.31% 73.10% 77.99% 87.12% 105.74% 100.00%
NP 4,012 3,916 3,986 4,271 4,896 6,229 5,831 -22.01%
  QoQ % 2.45% -1.76% -6.67% -12.77% -21.40% 6.83% -
  Horiz. % 68.80% 67.16% 68.36% 73.25% 83.97% 106.83% 100.00%
NP to SH 3,998 3,915 4,016 4,280 4,832 6,231 5,835 -22.23%
  QoQ % 2.12% -2.51% -6.17% -11.42% -22.45% 6.79% -
  Horiz. % 68.52% 67.10% 68.83% 73.35% 82.81% 106.79% 100.00%
Tax Rate 27.56 % 23.40 % 23.27 % 23.20 % 22.74 % 21.92 % 22.10 % 15.81%
  QoQ % 17.78% 0.56% 0.30% 2.02% 3.74% -0.81% -
  Horiz. % 124.71% 105.88% 105.29% 104.98% 102.90% 99.19% 100.00%
Total Cost 21,748 22,783 23,836 23,785 25,966 24,800 23,944 -6.20%
  QoQ % -4.54% -4.42% 0.21% -8.40% 4.70% 3.58% -
  Horiz. % 90.83% 95.15% 99.55% 99.34% 108.44% 103.58% 100.00%
Net Worth 55,439 55,439 55,439 57,960 55,439 55,439 55,439 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,032 4,032 4,032 3,855 3,855 3,427 3,427 11.41%
  QoQ % 0.00% 0.00% 4.58% 0.00% 12.50% 0.00% -
  Horiz. % 117.65% 117.65% 117.65% 112.50% 112.50% 100.00% 100.00%
Div Payout % 100.85 % 102.99 % 100.40 % 90.08 % 79.79 % 55.00 % 58.74 % 43.24%
  QoQ % -2.08% 2.58% 11.46% 12.90% 45.07% -6.37% -
  Horiz. % 171.69% 175.33% 170.92% 153.35% 135.84% 93.63% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 55,439 55,439 55,439 57,960 55,439 55,439 55,439 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 15.57 % 14.67 % 14.33 % 15.22 % 15.86 % 20.07 % 19.58 % -14.13%
  QoQ % 6.13% 2.37% -5.85% -4.04% -20.98% 2.50% -
  Horiz. % 79.52% 74.92% 73.19% 77.73% 81.00% 102.50% 100.00%
ROE 7.21 % 7.06 % 7.24 % 7.38 % 8.72 % 11.24 % 10.52 % -22.21%
  QoQ % 2.12% -2.49% -1.90% -15.37% -22.42% 6.84% -
  Horiz. % 68.54% 67.11% 68.82% 70.15% 82.89% 106.84% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.22 10.59 11.04 11.13 12.25 12.31 11.82 -9.22%
  QoQ % -3.49% -4.08% -0.81% -9.14% -0.49% 4.15% -
  Horiz. % 86.46% 89.59% 93.40% 94.16% 103.64% 104.15% 100.00%
EPS 1.59 1.55 1.59 1.70 1.92 2.47 2.32 -22.21%
  QoQ % 2.58% -2.52% -6.47% -11.46% -22.27% 6.47% -
  Horiz. % 68.53% 66.81% 68.53% 73.28% 82.76% 106.47% 100.00%
DPS 1.60 1.60 1.60 1.53 1.53 1.36 1.36 11.41%
  QoQ % 0.00% 0.00% 4.58% 0.00% 12.50% 0.00% -
  Horiz. % 117.65% 117.65% 117.65% 112.50% 112.50% 100.00% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.22 10.59 11.04 11.13 12.25 12.31 11.82 -9.22%
  QoQ % -3.49% -4.08% -0.81% -9.14% -0.49% 4.15% -
  Horiz. % 86.46% 89.59% 93.40% 94.16% 103.64% 104.15% 100.00%
EPS 1.59 1.55 1.59 1.70 1.92 2.47 2.32 -22.21%
  QoQ % 2.58% -2.52% -6.47% -11.46% -22.27% 6.47% -
  Horiz. % 68.53% 66.81% 68.53% 73.28% 82.76% 106.47% 100.00%
DPS 1.60 1.60 1.60 1.53 1.53 1.36 1.36 11.41%
  QoQ % 0.00% 0.00% 4.58% 0.00% 12.50% 0.00% -
  Horiz. % 117.65% 117.65% 117.65% 112.50% 112.50% 100.00% 100.00%
NAPS 0.2200 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 -
  QoQ % 0.00% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2900 0.3250 0.3300 0.3600 0.3400 0.3200 0.3750 -
P/RPS 2.84 3.07 2.99 3.23 2.78 2.60 3.17 -7.05%
  QoQ % -7.49% 2.68% -7.43% 16.19% 6.92% -17.98% -
  Horiz. % 89.59% 96.85% 94.32% 101.89% 87.70% 82.02% 100.00%
P/EPS 18.28 20.92 20.71 21.20 17.73 12.94 16.20 8.36%
  QoQ % -12.62% 1.01% -2.31% 19.57% 37.02% -20.12% -
  Horiz. % 112.84% 129.14% 127.84% 130.86% 109.44% 79.88% 100.00%
EY 5.47 4.78 4.83 4.72 5.64 7.73 6.17 -7.69%
  QoQ % 14.44% -1.04% 2.33% -16.31% -27.04% 25.28% -
  Horiz. % 88.65% 77.47% 78.28% 76.50% 91.41% 125.28% 100.00%
DY 5.52 4.92 4.85 4.25 4.50 4.25 3.63 32.14%
  QoQ % 12.20% 1.44% 14.12% -5.56% 5.88% 17.08% -
  Horiz. % 152.07% 135.54% 133.61% 117.08% 123.97% 117.08% 100.00%
P/NAPS 1.32 1.48 1.50 1.57 1.55 1.45 1.70 -15.48%
  QoQ % -10.81% -1.33% -4.46% 1.29% 6.90% -14.71% -
  Horiz. % 77.65% 87.06% 88.24% 92.35% 91.18% 85.29% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 21/11/17 25/08/17 22/05/17 24/02/17 22/11/16 25/08/16 -
Price 0.3200 0.3000 0.3200 0.3750 0.3550 0.3500 0.3550 -
P/RPS 3.13 2.83 2.90 3.37 2.90 2.84 3.00 2.86%
  QoQ % 10.60% -2.41% -13.95% 16.21% 2.11% -5.33% -
  Horiz. % 104.33% 94.33% 96.67% 112.33% 96.67% 94.67% 100.00%
P/EPS 20.17 19.31 20.08 22.08 18.51 14.16 15.33 20.01%
  QoQ % 4.45% -3.83% -9.06% 19.29% 30.72% -7.63% -
  Horiz. % 131.57% 125.96% 130.99% 144.03% 120.74% 92.37% 100.00%
EY 4.96 5.18 4.98 4.53 5.40 7.06 6.52 -16.62%
  QoQ % -4.25% 4.02% 9.93% -16.11% -23.51% 8.28% -
  Horiz. % 76.07% 79.45% 76.38% 69.48% 82.82% 108.28% 100.00%
DY 5.00 5.33 5.00 4.08 4.31 3.89 3.83 19.39%
  QoQ % -6.19% 6.60% 22.55% -5.34% 10.80% 1.57% -
  Horiz. % 130.55% 139.16% 130.55% 106.53% 112.53% 101.57% 100.00%
P/NAPS 1.45 1.36 1.45 1.63 1.61 1.59 1.61 -6.72%
  QoQ % 6.62% -6.21% -11.04% 1.24% 1.26% -1.24% -
  Horiz. % 90.06% 84.47% 90.06% 101.24% 100.00% 98.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS