Highlights

[BTECH] YoY Annualized Quarter 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 -     55.10%    YoY -     79.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 26,212 27,600 24,752 35,976 27,616 21,712 20,752 3.97%
  YoY % -5.03% 11.51% -31.20% 30.27% 27.19% 4.63% -
  Horiz. % 126.31% 133.00% 119.28% 173.36% 133.08% 104.63% 100.00%
PBT 6,128 7,024 6,836 9,940 5,544 5,288 4,208 6.46%
  YoY % -12.76% 2.75% -31.23% 79.29% 4.84% 25.67% -
  Horiz. % 145.63% 166.92% 162.45% 236.22% 131.75% 125.67% 100.00%
Tax -1,568 -1,784 -1,896 -2,500 -1,384 -1,408 -1,080 6.41%
  YoY % 12.11% 5.91% 24.16% -80.64% 1.70% -30.37% -
  Horiz. % 145.19% 165.19% 175.56% 231.48% 128.15% 130.37% 100.00%
NP 4,560 5,240 4,940 7,440 4,160 3,880 3,128 6.48%
  YoY % -12.98% 6.07% -33.60% 78.85% 7.22% 24.04% -
  Horiz. % 145.78% 167.52% 157.93% 237.85% 132.99% 124.04% 100.00%
NP to SH 4,532 5,220 5,080 7,288 4,068 3,916 3,076 6.67%
  YoY % -13.18% 2.76% -30.30% 79.15% 3.88% 27.31% -
  Horiz. % 147.33% 169.70% 165.15% 236.93% 132.25% 127.31% 100.00%
Tax Rate 25.59 % 25.40 % 27.74 % 25.15 % 24.96 % 26.63 % 25.67 % -0.05%
  YoY % 0.75% -8.44% 10.30% 0.76% -6.27% 3.74% -
  Horiz. % 99.69% 98.95% 108.06% 97.97% 97.23% 103.74% 100.00%
Total Cost 21,652 22,360 19,812 28,536 23,456 17,832 17,624 3.49%
  YoY % -3.17% 12.86% -30.57% 21.66% 31.54% 1.18% -
  Horiz. % 122.86% 126.87% 112.41% 161.92% 133.09% 101.18% 100.00%
Net Worth 60,479 57,960 57,960 55,439 47,879 42,840 42,840 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 60,479 57,960 57,960 55,439 47,879 42,840 42,840 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  YoY % 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 17.40 % 18.99 % 19.96 % 20.68 % 15.06 % 17.87 % 15.07 % 2.42%
  YoY % -8.37% -4.86% -3.48% 37.32% -15.72% 18.58% -
  Horiz. % 115.46% 126.01% 132.45% 137.23% 99.93% 118.58% 100.00%
ROE 7.49 % 9.01 % 8.76 % 13.15 % 8.50 % 9.14 % 7.18 % 0.71%
  YoY % -16.87% 2.85% -33.38% 54.71% -7.00% 27.30% -
  Horiz. % 104.32% 125.49% 122.01% 183.15% 118.38% 127.30% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.40 10.95 9.82 14.28 10.96 8.62 8.23 3.98%
  YoY % -5.02% 11.51% -31.23% 30.29% 27.15% 4.74% -
  Horiz. % 126.37% 133.05% 119.32% 173.51% 133.17% 104.74% 100.00%
EPS 1.80 2.08 2.00 2.88 1.60 1.56 1.24 6.41%
  YoY % -13.46% 4.00% -30.56% 80.00% 2.56% 25.81% -
  Horiz. % 145.16% 167.74% 161.29% 232.26% 129.03% 125.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2400 0.2300 0.2300 0.2200 0.1900 0.1700 0.1700 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.40 10.95 9.82 14.28 10.96 8.62 8.23 3.98%
  YoY % -5.02% 11.51% -31.23% 30.29% 27.15% 4.74% -
  Horiz. % 126.37% 133.05% 119.32% 173.51% 133.17% 104.74% 100.00%
EPS 1.80 2.08 2.00 2.88 1.60 1.56 1.24 6.41%
  YoY % -13.46% 4.00% -30.56% 80.00% 2.56% 25.81% -
  Horiz. % 145.16% 167.74% 161.29% 232.26% 129.03% 125.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2400 0.2300 0.2300 0.2200 0.1900 0.1700 0.1700 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3450 0.2950 0.3600 0.2350 0.2800 0.1800 0.1400 -
P/RPS 3.32 2.69 3.67 1.65 2.56 2.09 1.70 11.80%
  YoY % 23.42% -26.70% 122.42% -35.55% 22.49% 22.94% -
  Horiz. % 195.29% 158.24% 215.88% 97.06% 150.59% 122.94% 100.00%
P/EPS 19.18 14.24 17.86 8.13 17.35 11.58 11.47 8.94%
  YoY % 34.69% -20.27% 119.68% -53.14% 49.83% 0.96% -
  Horiz. % 167.22% 124.15% 155.71% 70.88% 151.26% 100.96% 100.00%
EY 5.21 7.02 5.60 12.31 5.77 8.63 8.72 -8.22%
  YoY % -25.78% 25.36% -54.51% 113.34% -33.14% -1.03% -
  Horiz. % 59.75% 80.50% 64.22% 141.17% 66.17% 98.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.44 1.28 1.57 1.07 1.47 1.06 0.82 9.83%
  YoY % 12.50% -18.47% 46.73% -27.21% 38.68% 29.27% -
  Horiz. % 175.61% 156.10% 191.46% 130.49% 179.27% 129.27% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 - 22/05/17 27/05/16 27/05/15 23/05/14 28/05/13 -
Price 0.2250 0.2500 0.3750 0.2550 0.3100 0.2300 0.1500 -
P/RPS 2.16 2.28 3.82 1.79 2.83 2.67 1.82 2.89%
  YoY % -5.26% -40.31% 113.41% -36.75% 5.99% 46.70% -
  Horiz. % 118.68% 125.27% 209.89% 98.35% 155.49% 146.70% 100.00%
P/EPS 12.51 12.07 18.60 8.82 19.20 14.80 12.29 0.30%
  YoY % 3.65% -35.11% 110.88% -54.06% 29.73% 20.42% -
  Horiz. % 101.79% 98.21% 151.34% 71.77% 156.22% 120.42% 100.00%
EY 7.99 8.29 5.38 11.34 5.21 6.76 8.14 -0.31%
  YoY % -3.62% 54.09% -52.56% 117.66% -22.93% -16.95% -
  Horiz. % 98.16% 101.84% 66.09% 139.31% 64.00% 83.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 1.09 1.63 1.16 1.63 1.35 0.88 1.10%
  YoY % -13.76% -33.13% 40.52% -28.83% 20.74% 53.41% -
  Horiz. % 106.82% 123.86% 185.23% 131.82% 185.23% 153.41% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers