[BTECH] QoQ TTM Result on 30-Sep-2016 [#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
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 27,822 28,056 30,862 31,029 29,775 29,150 27,060 1.87%
PBT 5,195 5,561 6,337 7,978 7,485 7,095 5,996 -9.12%
Tax -1,209 -1,290 -1,441 -1,749 -1,654 -1,575 -1,296 -4.53%
NP 3,986 4,271 4,896 6,229 5,831 5,520 4,700 -10.41%
-
NP to SH 4,016 4,280 4,832 6,231 5,835 5,504 4,699 -9.94%
-
Tax Rate 23.27% 23.20% 22.74% 21.92% 22.10% 22.20% 21.61% -
Total Cost 23,836 23,785 25,966 24,800 23,944 23,630 22,360 4.35%
-
Net Worth 55,439 57,960 55,439 55,439 55,439 55,439 52,919 3.15%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 4,032 3,855 3,855 3,427 3,427 3,175 3,175 17.28%
Div Payout % 100.40% 90.08% 79.79% 55.00% 58.74% 57.69% 67.57% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 55,439 57,960 55,439 55,439 55,439 55,439 52,919 3.15%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.33% 15.22% 15.86% 20.07% 19.58% 18.94% 17.37% -
ROE 7.24% 7.38% 8.72% 11.24% 10.52% 9.93% 8.88% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.04 11.13 12.25 12.31 11.82 11.57 10.74 1.85%
EPS 1.59 1.70 1.92 2.47 2.32 2.18 1.86 -9.93%
DPS 1.60 1.53 1.53 1.36 1.36 1.26 1.26 17.28%
NAPS 0.22 0.23 0.22 0.22 0.22 0.22 0.21 3.15%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.05 11.15 12.26 12.33 11.83 11.58 10.75 1.85%
EPS 1.60 1.70 1.92 2.48 2.32 2.19 1.87 -9.88%
DPS 1.60 1.53 1.53 1.36 1.36 1.26 1.26 17.28%
NAPS 0.2203 0.2303 0.2203 0.2203 0.2203 0.2203 0.2102 3.18%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.33 0.36 0.34 0.32 0.375 0.235 0.245 -
P/RPS 2.99 3.23 2.78 2.60 3.17 2.03 2.28 19.82%
P/EPS 20.71 21.20 17.73 12.94 16.20 10.76 13.14 35.47%
EY 4.83 4.72 5.64 7.73 6.17 9.29 7.61 -26.16%
DY 4.85 4.25 4.50 4.25 3.63 5.36 5.14 -3.80%
P/NAPS 1.50 1.57 1.55 1.45 1.70 1.07 1.17 18.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 22/05/17 24/02/17 22/11/16 25/08/16 27/05/16 24/02/16 -
Price 0.32 0.375 0.355 0.35 0.355 0.255 0.25 -
P/RPS 2.90 3.37 2.90 2.84 3.00 2.20 2.33 15.72%
P/EPS 20.08 22.08 18.51 14.16 15.33 11.68 13.41 30.91%
EY 4.98 4.53 5.40 7.06 6.52 8.57 7.46 -23.63%
DY 5.00 4.08 4.31 3.89 3.83 4.94 5.04 -0.53%
P/NAPS 1.45 1.63 1.61 1.59 1.61 1.16 1.19 14.09%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment