Highlights

[BTECH] YoY TTM 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 -     6.79%    YoY -     58.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 27,585 25,615 26,699 31,029 26,476 24,175 23,793 2.49%
  YoY % 7.69% -4.06% -13.95% 17.20% 9.52% 1.61% -
  Horiz. % 115.94% 107.66% 112.21% 130.41% 111.28% 101.61% 100.00%
PBT 5,638 5,717 5,112 7,978 5,062 5,959 4,820 2.65%
  YoY % -1.38% 11.83% -35.92% 57.61% -15.05% 23.63% -
  Horiz. % 116.97% 118.61% 106.06% 165.52% 105.02% 123.63% 100.00%
Tax -1,735 -1,526 -1,196 -1,749 -1,064 -1,126 -1,392 3.74%
  YoY % -13.70% -27.59% 31.62% -64.38% 5.51% 19.11% -
  Horiz. % 124.64% 109.63% 85.92% 125.65% 76.44% 80.89% 100.00%
NP 3,903 4,191 3,916 6,229 3,998 4,833 3,428 2.19%
  YoY % -6.87% 7.02% -37.13% 55.80% -17.28% 40.99% -
  Horiz. % 113.86% 122.26% 114.24% 181.71% 116.63% 140.99% 100.00%
NP to SH 3,816 4,162 3,915 6,231 3,930 4,836 3,304 2.43%
  YoY % -8.31% 6.31% -37.17% 58.55% -18.73% 46.37% -
  Horiz. % 115.50% 125.97% 118.49% 188.59% 118.95% 146.37% 100.00%
Tax Rate 30.77 % 26.69 % 23.40 % 21.92 % 21.02 % 18.90 % 28.88 % 1.06%
  YoY % 15.29% 14.06% 6.75% 4.28% 11.22% -34.56% -
  Horiz. % 106.54% 92.42% 81.02% 75.90% 72.78% 65.44% 100.00%
Total Cost 23,682 21,424 22,783 24,800 22,478 19,342 20,365 2.55%
  YoY % 10.54% -5.96% -8.13% 10.33% 16.21% -5.02% -
  Horiz. % 116.29% 105.20% 111.87% 121.78% 110.38% 94.98% 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 4,032 4,032 4,032 3,427 3,191 0 0 -
  YoY % 0.00% 0.00% 17.65% 7.38% 0.00% 0.00% -
  Horiz. % 126.33% 126.33% 126.33% 107.38% 100.00% - -
Div Payout % 105.66 % 96.88 % 102.99 % 55.00 % 81.21 % - % - % -
  YoY % 9.06% -5.93% 87.25% -32.27% 0.00% 0.00% -
  Horiz. % 130.11% 119.30% 126.82% 67.73% 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 14.15 % 16.36 % 14.67 % 20.07 % 15.10 % 19.99 % 14.41 % -0.30%
  YoY % -13.51% 11.52% -26.91% 32.91% -24.46% 38.72% -
  Horiz. % 98.20% 113.53% 101.80% 139.28% 104.79% 138.72% 100.00%
ROE 6.58 % 7.51 % 7.06 % 11.24 % 8.66 % 10.66 % 7.71 % -2.61%
  YoY % -12.38% 6.37% -37.19% 29.79% -18.76% 38.26% -
  Horiz. % 85.34% 97.41% 91.57% 145.78% 112.32% 138.26% 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 10.95 10.16 10.59 12.31 10.51 9.59 9.44 2.50%
  YoY % 7.78% -4.06% -13.97% 17.13% 9.59% 1.59% -
  Horiz. % 116.00% 107.63% 112.18% 130.40% 111.33% 101.59% 100.00%
EPS 1.51 1.65 1.55 2.47 1.56 1.92 1.31 2.40%
  YoY % -8.48% 6.45% -37.25% 58.33% -18.75% 46.56% -
  Horiz. % 115.27% 125.95% 118.32% 188.55% 119.08% 146.56% 100.00%
DPS 1.60 1.60 1.60 1.36 1.26 0.00 0.00 -
  YoY % 0.00% 0.00% 17.65% 7.94% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 107.94% 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 10.95 10.16 10.59 12.31 10.51 9.59 9.44 2.50%
  YoY % 7.78% -4.06% -13.97% 17.13% 9.59% 1.59% -
  Horiz. % 116.00% 107.63% 112.18% 130.40% 111.33% 101.59% 100.00%
EPS 1.51 1.65 1.55 2.47 1.56 1.92 1.31 2.40%
  YoY % -8.48% 6.45% -37.25% 58.33% -18.75% 46.56% -
  Horiz. % 115.27% 125.95% 118.32% 188.55% 119.08% 146.56% 100.00%
DPS 1.60 1.60 1.60 1.36 1.26 0.00 0.00 -
  YoY % 0.00% 0.00% 17.65% 7.94% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 107.94% 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 1.96 2.46 3.07 2.60 2.47 3.18 1.75 1.91%
  YoY % -20.33% -19.87% 18.08% 5.26% -22.33% 81.71% -
  Horiz. % 112.00% 140.57% 175.43% 148.57% 141.14% 181.71% 100.00%
P/EPS 14.20 15.14 20.92 12.94 16.67 15.89 12.58 2.04%
  YoY % -6.21% -27.63% 61.67% -22.38% 4.91% 26.31% -
  Horiz. % 112.88% 120.35% 166.30% 102.86% 132.51% 126.31% 100.00%
EY 7.04 6.61 4.78 7.73 6.00 6.29 7.95 -2.00%
  YoY % 6.51% 38.28% -38.16% 28.83% -4.61% -20.88% -
  Horiz. % 88.55% 83.14% 60.13% 97.23% 75.47% 79.12% 100.00%
DY 7.44 6.40 4.92 4.25 4.85 0.00 0.00 -
  YoY % 16.25% 30.08% 15.76% -12.37% 0.00% 0.00% -
  Horiz. % 153.40% 131.96% 101.44% 87.63% 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 1.96 2.21 2.83 2.84 2.47 3.39 1.80 1.43%
  YoY % -11.31% -21.91% -0.35% 14.98% -27.14% 88.33% -
  Horiz. % 108.89% 122.78% 157.22% 157.78% 137.22% 188.33% 100.00%
P/EPS 14.20 13.62 19.31 14.16 16.67 16.94 12.97 1.52%
  YoY % 4.26% -29.47% 36.37% -15.06% -1.59% 30.61% -
  Horiz. % 109.48% 105.01% 148.88% 109.18% 128.53% 130.61% 100.00%
EY 7.04 7.34 5.18 7.06 6.00 5.90 7.71 -1.50%
  YoY % -4.09% 41.70% -26.63% 17.67% 1.69% -23.48% -
  Horiz. % 91.31% 95.20% 67.19% 91.57% 77.82% 76.52% 100.00%
DY 7.44 7.11 5.33 3.89 4.85 0.00 0.00 -
  YoY % 4.64% 33.40% 37.02% -19.79% 0.00% 0.00% -
  Horiz. % 153.40% 146.60% 109.90% 80.21% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

325  375  593  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.110.00 
 HLT 1.63-0.04 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 CAREPLS 3.07-0.08 
 MUIIND 0.14+0.02 
 PASUKGB 0.08+0.005 

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