Highlights

[BTECH] YoY Quarter Result on 2016-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -68.61%    YoY -     -78.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 6,987 6,717 5,721 6,660 6,827 6,243 6,622 0.90%
  YoY % 4.02% 17.41% -14.10% -2.45% 9.35% -5.72% -
  Horiz. % 105.51% 101.43% 86.39% 100.57% 103.10% 94.28% 100.00%
PBT 2,515 1,037 826 400 2,041 1,107 929 18.05%
  YoY % 142.53% 25.54% 106.50% -80.40% 84.37% 19.16% -
  Horiz. % 270.72% 111.63% 88.91% 43.06% 219.70% 119.16% 100.00%
Tax 59 -578 -328 2 -306 -74 -243 -
  YoY % 110.21% -76.22% -16,500.00% 100.65% -313.51% 69.55% -
  Horiz. % -24.28% 237.86% 134.98% -0.82% 125.93% 30.45% 100.00%
NP 2,574 459 498 402 1,735 1,033 686 24.64%
  YoY % 460.78% -7.83% 23.88% -76.83% 67.96% 50.58% -
  Horiz. % 375.22% 66.91% 72.59% 58.60% 252.92% 150.58% 100.00%
NP to SH 4,745 483 476 393 1,792 1,023 712 37.16%
  YoY % 882.40% 1.47% 21.12% -78.07% 75.17% 43.68% -
  Horiz. % 666.43% 67.84% 66.85% 55.20% 251.69% 143.68% 100.00%
Tax Rate -2.35 % 55.74 % 39.71 % -0.50 % 14.99 % 6.68 % 26.16 % -
  YoY % -104.22% 40.37% 8,042.00% -103.34% 124.40% -74.46% -
  Horiz. % -8.98% 213.07% 151.80% -1.91% 57.30% 25.54% 100.00%
Total Cost 4,413 6,258 5,223 6,258 5,092 5,210 5,936 -4.82%
  YoY % -29.48% 19.82% -16.54% 22.90% -2.26% -12.23% -
  Horiz. % 74.34% 105.42% 87.99% 105.42% 85.78% 87.77% 100.00%
Net Worth 63,000 57,960 55,439 55,439 52,919 45,830 42,840 6.64%
  YoY % 8.70% 4.55% 0.00% 4.76% 15.47% 6.98% -
  Horiz. % 147.06% 135.29% 129.41% 129.41% 123.53% 106.98% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,016 2,016 2,016 2,016 1,587 1,604 - -
  YoY % 0.00% 0.00% 0.00% 26.98% -1.03% 0.00% -
  Horiz. % 125.68% 125.68% 125.68% 125.68% 98.97% 100.00% -
Div Payout % 42.49 % 417.39 % 423.53 % 512.98 % 88.59 % 156.80 % - % -
  YoY % -89.82% -1.45% -17.44% 479.05% -43.50% 0.00% -
  Horiz. % 27.10% 266.19% 270.11% 327.16% 56.50% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 63,000 57,960 55,439 55,439 52,919 45,830 42,840 6.64%
  YoY % 8.70% 4.55% 0.00% 4.76% 15.47% 6.98% -
  Horiz. % 147.06% 135.29% 129.41% 129.41% 123.53% 106.98% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 254,615 252,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% -1.03% 1.04% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 101.04% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 36.84 % 6.83 % 8.70 % 6.04 % 25.41 % 16.55 % 10.36 % 23.53%
  YoY % 439.39% -21.49% 44.04% -76.23% 53.53% 59.75% -
  Horiz. % 355.60% 65.93% 83.98% 58.30% 245.27% 159.75% 100.00%
ROE 7.53 % 0.83 % 0.86 % 0.71 % 3.39 % 2.23 % 1.66 % 28.65%
  YoY % 807.23% -3.49% 21.13% -79.06% 52.02% 34.34% -
  Horiz. % 453.61% 50.00% 51.81% 42.77% 204.22% 134.34% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.77 2.67 2.27 2.64 2.71 2.45 2.63 0.87%
  YoY % 3.75% 17.62% -14.02% -2.58% 10.61% -6.84% -
  Horiz. % 105.32% 101.52% 86.31% 100.38% 103.04% 93.16% 100.00%
EPS 1.00 0.19 0.19 0.16 0.71 0.41 0.28 23.62%
  YoY % 426.32% 0.00% 18.75% -77.46% 73.17% 46.43% -
  Horiz. % 357.14% 67.86% 67.86% 57.14% 253.57% 146.43% 100.00%
DPS 0.80 0.80 0.80 0.80 0.63 0.63 0.00 -
  YoY % 0.00% 0.00% 0.00% 26.98% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 126.98% 100.00% 100.00% -
NAPS 0.2500 0.2300 0.2200 0.2200 0.2100 0.1800 0.1700 6.64%
  YoY % 8.70% 4.55% 0.00% 4.76% 16.67% 5.88% -
  Horiz. % 147.06% 135.29% 129.41% 129.41% 123.53% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.77 2.67 2.27 2.64 2.71 2.48 2.63 0.87%
  YoY % 3.75% 17.62% -14.02% -2.58% 9.27% -5.70% -
  Horiz. % 105.32% 101.52% 86.31% 100.38% 103.04% 94.30% 100.00%
EPS 1.00 0.19 0.19 0.16 0.71 0.41 0.28 23.62%
  YoY % 426.32% 0.00% 18.75% -77.46% 73.17% 46.43% -
  Horiz. % 357.14% 67.86% 67.86% 57.14% 253.57% 146.43% 100.00%
DPS 0.80 0.80 0.80 0.80 0.63 0.64 0.00 -
  YoY % 0.00% 0.00% 0.00% 26.98% -1.56% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 98.44% 100.00% -
NAPS 0.2500 0.2300 0.2200 0.2200 0.2100 0.1819 0.1700 6.64%
  YoY % 8.70% 4.55% 0.00% 4.76% 15.45% 7.00% -
  Horiz. % 147.06% 135.29% 129.41% 129.41% 123.53% 107.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2200 0.2350 0.2900 0.3400 0.2450 0.2400 0.1700 -
P/RPS 7.93 8.82 12.77 12.86 9.04 9.79 6.47 3.45%
  YoY % -10.09% -30.93% -0.70% 42.26% -7.66% 51.31% -
  Horiz. % 122.57% 136.32% 197.37% 198.76% 139.72% 151.31% 100.00%
P/EPS 11.68 122.61 153.53 218.02 34.45 59.73 60.17 -23.90%
  YoY % -90.47% -20.14% -29.58% 532.86% -42.32% -0.73% -
  Horiz. % 19.41% 203.77% 255.16% 362.34% 57.25% 99.27% 100.00%
EY 8.56 0.82 0.65 0.46 2.90 1.67 1.66 31.42%
  YoY % 943.90% 26.15% 41.30% -84.14% 73.65% 0.60% -
  Horiz. % 515.66% 49.40% 39.16% 27.71% 174.70% 100.60% 100.00%
DY 3.64 3.40 2.76 2.35 2.57 2.63 0.00 -
  YoY % 7.06% 23.19% 17.45% -8.56% -2.28% 0.00% -
  Horiz. % 138.40% 129.28% 104.94% 89.35% 97.72% 100.00% -
P/NAPS 0.88 1.02 1.32 1.55 1.17 1.33 1.00 -2.11%
  YoY % -13.73% -22.73% -14.84% 32.48% -12.03% 33.00% -
  Horiz. % 88.00% 102.00% 132.00% 155.00% 117.00% 133.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 22/02/18 24/02/17 24/02/16 27/02/15 26/02/14 -
Price 0.2100 0.2850 0.3200 0.3550 0.2500 0.3050 0.1700 -
P/RPS 7.57 10.69 14.10 13.43 9.23 12.44 6.47 2.65%
  YoY % -29.19% -24.18% 4.99% 45.50% -25.80% 92.27% -
  Horiz. % 117.00% 165.22% 217.93% 207.57% 142.66% 192.27% 100.00%
P/EPS 11.15 148.70 169.41 227.63 35.16 75.91 60.17 -24.48%
  YoY % -92.50% -12.22% -25.58% 547.41% -53.68% 26.16% -
  Horiz. % 18.53% 247.13% 281.55% 378.31% 58.43% 126.16% 100.00%
EY 8.97 0.67 0.59 0.44 2.84 1.32 1.66 32.45%
  YoY % 1,238.81% 13.56% 34.09% -84.51% 115.15% -20.48% -
  Horiz. % 540.36% 40.36% 35.54% 26.51% 171.08% 79.52% 100.00%
DY 3.81 2.81 2.50 2.25 2.52 2.07 0.00 -
  YoY % 35.59% 12.40% 11.11% -10.71% 21.74% 0.00% -
  Horiz. % 184.06% 135.75% 120.77% 108.70% 121.74% 100.00% -
P/NAPS 0.84 1.24 1.45 1.61 1.19 1.69 1.00 -2.86%
  YoY % -32.26% -14.48% -9.94% 35.29% -29.59% 69.00% -
  Horiz. % 84.00% 124.00% 145.00% 161.00% 119.00% 169.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS