Highlights

[BTECH] YoY Cumulative Quarter Result on 2016-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     39.28%    YoY -     52.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 20,868 19,894 20,039 24,202 20,233 17,553 17,930 2.56%
  YoY % 4.90% -0.72% -17.20% 19.62% 15.27% -2.10% -
  Horiz. % 116.39% 110.95% 111.76% 134.98% 112.84% 97.90% 100.00%
PBT 4,601 4,891 4,712 5,937 3,955 5,030 3,678 3.80%
  YoY % -5.93% 3.80% -20.63% 50.11% -21.37% 36.76% -
  Horiz. % 125.10% 132.98% 128.11% 161.42% 107.53% 136.76% 100.00%
Tax -1,157 -1,198 -1,198 -1,443 -990 -883 -941 3.50%
  YoY % 3.42% 0.00% 16.98% -45.76% -12.12% 6.16% -
  Horiz. % 122.95% 127.31% 127.31% 153.35% 105.21% 93.84% 100.00%
NP 3,444 3,693 3,514 4,494 2,965 4,147 2,737 3.90%
  YoY % -6.74% 5.09% -21.81% 51.57% -28.50% 51.52% -
  Horiz. % 125.83% 134.93% 128.39% 164.19% 108.33% 151.52% 100.00%
NP to SH 3,333 3,696 3,522 4,439 2,907 4,124 2,638 3.97%
  YoY % -9.82% 4.94% -20.66% 52.70% -29.51% 56.33% -
  Horiz. % 126.35% 140.11% 133.51% 168.27% 110.20% 156.33% 100.00%
Tax Rate 25.15 % 24.49 % 25.42 % 24.31 % 25.03 % 17.55 % 25.58 % -0.28%
  YoY % 2.69% -3.66% 4.57% -2.88% 42.62% -31.39% -
  Horiz. % 98.32% 95.74% 99.37% 95.04% 97.85% 68.61% 100.00%
Total Cost 17,424 16,201 16,525 19,708 17,268 13,406 15,193 2.31%
  YoY % 7.55% -1.96% -16.15% 14.13% 28.81% -11.76% -
  Horiz. % 114.68% 106.63% 108.77% 129.72% 113.66% 88.24% 100.00%
Net Worth 57,960 55,439 55,439 55,439 45,360 45,360 42,840 5.16%
  YoY % 4.55% 0.00% 0.00% 22.22% 0.00% 5.88% -
  Horiz. % 135.29% 129.41% 129.41% 129.41% 105.88% 105.88% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,016 2,016 2,016 1,839 1,587 - - -
  YoY % 0.00% 0.00% 9.59% 15.87% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 115.87% 100.00% - -
Div Payout % 60.49 % 54.55 % 57.24 % 41.44 % 54.61 % - % - % -
  YoY % 10.89% -4.70% 38.13% -24.12% 0.00% 0.00% -
  Horiz. % 110.77% 99.89% 104.82% 75.88% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 57,960 55,439 55,439 55,439 45,360 45,360 42,840 5.16%
  YoY % 4.55% 0.00% 0.00% 22.22% 0.00% 5.88% -
  Horiz. % 135.29% 129.41% 129.41% 129.41% 105.88% 105.88% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 16.50 % 18.56 % 17.54 % 18.57 % 14.65 % 23.63 % 15.26 % 1.31%
  YoY % -11.10% 5.82% -5.55% 26.76% -38.00% 54.85% -
  Horiz. % 108.13% 121.63% 114.94% 121.69% 96.00% 154.85% 100.00%
ROE 5.75 % 6.67 % 6.35 % 8.01 % 6.41 % 9.09 % 6.16 % -1.14%
  YoY % -13.79% 5.04% -20.72% 24.96% -29.48% 47.56% -
  Horiz. % 93.34% 108.28% 103.08% 130.03% 104.06% 147.56% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.28 7.89 7.95 9.60 8.03 6.97 7.12 2.55%
  YoY % 4.94% -0.75% -17.19% 19.55% 15.21% -2.11% -
  Horiz. % 116.29% 110.81% 111.66% 134.83% 112.78% 97.89% 100.00%
EPS 1.32 1.47 1.40 1.76 1.15 1.64 1.05 3.89%
  YoY % -10.20% 5.00% -20.45% 53.04% -29.88% 56.19% -
  Horiz. % 125.71% 140.00% 133.33% 167.62% 109.52% 156.19% 100.00%
DPS 0.80 0.80 0.80 0.73 0.63 0.00 0.00 -
  YoY % 0.00% 0.00% 9.59% 15.87% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 115.87% 100.00% - -
NAPS 0.2300 0.2200 0.2200 0.2200 0.1800 0.1800 0.1700 5.16%
  YoY % 4.55% 0.00% 0.00% 22.22% 0.00% 5.88% -
  Horiz. % 135.29% 129.41% 129.41% 129.41% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.28 7.89 7.95 9.60 8.03 6.97 7.12 2.55%
  YoY % 4.94% -0.75% -17.19% 19.55% 15.21% -2.11% -
  Horiz. % 116.29% 110.81% 111.66% 134.83% 112.78% 97.89% 100.00%
EPS 1.32 1.47 1.40 1.76 1.15 1.64 1.05 3.89%
  YoY % -10.20% 5.00% -20.45% 53.04% -29.88% 56.19% -
  Horiz. % 125.71% 140.00% 133.33% 167.62% 109.52% 156.19% 100.00%
DPS 0.80 0.80 0.80 0.73 0.63 0.00 0.00 -
  YoY % 0.00% 0.00% 9.59% 15.87% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 115.87% 100.00% - -
NAPS 0.2300 0.2200 0.2200 0.2200 0.1800 0.1800 0.1700 5.16%
  YoY % 4.55% 0.00% 0.00% 22.22% 0.00% 5.88% -
  Horiz. % 135.29% 129.41% 129.41% 129.41% 105.88% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2150 0.2500 0.3250 0.3200 0.2600 0.3050 0.1650 -
P/RPS 2.60 3.17 4.09 3.33 3.24 4.38 2.32 1.92%
  YoY % -17.98% -22.49% 22.82% 2.78% -26.03% 88.79% -
  Horiz. % 112.07% 136.64% 176.29% 143.53% 139.66% 188.79% 100.00%
P/EPS 16.26 17.05 23.25 18.17 22.54 18.64 15.76 0.52%
  YoY % -4.63% -26.67% 27.96% -19.39% 20.92% 18.27% -
  Horiz. % 103.17% 108.19% 147.53% 115.29% 143.02% 118.27% 100.00%
EY 6.15 5.87 4.30 5.50 4.44 5.37 6.34 -0.51%
  YoY % 4.77% 36.51% -21.82% 23.87% -17.32% -15.30% -
  Horiz. % 97.00% 92.59% 67.82% 86.75% 70.03% 84.70% 100.00%
DY 3.72 3.20 2.46 2.28 2.42 0.00 0.00 -
  YoY % 16.25% 30.08% 7.89% -5.79% 0.00% 0.00% -
  Horiz. % 153.72% 132.23% 101.65% 94.21% 100.00% - -
P/NAPS 0.93 1.14 1.48 1.45 1.44 1.69 0.97 -0.70%
  YoY % -18.42% -22.97% 2.07% 0.69% -14.79% 74.23% -
  Horiz. % 95.88% 117.53% 152.58% 149.48% 148.45% 174.23% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 21/11/17 22/11/16 26/11/15 25/11/14 20/11/13 -
Price 0.2150 0.2250 0.3000 0.3500 0.2600 0.3250 0.1700 -
P/RPS 2.60 2.85 3.77 3.64 3.24 4.67 2.39 1.41%
  YoY % -8.77% -24.40% 3.57% 12.35% -30.62% 95.40% -
  Horiz. % 108.79% 119.25% 157.74% 152.30% 135.56% 195.40% 100.00%
P/EPS 16.26 15.34 21.47 19.87 22.54 19.86 16.24 0.02%
  YoY % 6.00% -28.55% 8.05% -11.85% 13.49% 22.29% -
  Horiz. % 100.12% 94.46% 132.20% 122.35% 138.79% 122.29% 100.00%
EY 6.15 6.52 4.66 5.03 4.44 5.04 6.16 -0.03%
  YoY % -5.67% 39.91% -7.36% 13.29% -11.90% -18.18% -
  Horiz. % 99.84% 105.84% 75.65% 81.66% 72.08% 81.82% 100.00%
DY 3.72 3.56 2.67 2.09 2.42 0.00 0.00 -
  YoY % 4.49% 33.33% 27.75% -13.64% 0.00% 0.00% -
  Horiz. % 153.72% 147.11% 110.33% 86.36% 100.00% - -
P/NAPS 0.93 1.02 1.36 1.59 1.44 1.81 1.00 -1.20%
  YoY % -8.82% -25.00% -14.47% 10.42% -20.44% 81.00% -
  Horiz. % 93.00% 102.00% 136.00% 159.00% 144.00% 181.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

659  169  374  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.51+0.06 
 SAPNRG 0.105+0.01 
 LAMBO 0.010.00 
 ARMADA 0.175+0.01 
 VELESTO 0.165+0.005 
 MINETEC 0.195+0.025 
 AGES-PA 0.010.00 
 KNM 0.165+0.02 
 EKOVEST 0.415+0.025 
 PERDANA 0.18+0.01 

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