[BTECH] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -12.54%
YoY- 55.39%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 24,752 30,858 32,269 31,738 35,976 27,060 26,977 -5.57%
PBT 6,836 6,345 7,916 8,604 9,940 5,996 5,273 18.87%
Tax -1,896 -1,393 -1,924 -2,126 -2,500 -1,296 -1,320 27.27%
NP 4,940 4,952 5,992 6,478 7,440 4,700 3,953 16.00%
-
NP to SH 5,080 4,890 5,918 6,374 7,288 4,699 3,876 19.74%
-
Tax Rate 27.74% 21.95% 24.31% 24.71% 25.15% 21.61% 25.03% -
Total Cost 19,812 25,906 26,277 25,260 28,536 22,360 23,024 -9.52%
-
Net Worth 57,960 55,439 55,439 55,439 55,439 52,919 45,360 17.73%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 3,855 2,452 3,679 - 3,175 2,116 -
Div Payout % - 78.85% 41.44% 57.72% - 67.57% 54.61% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 57,960 55,439 55,439 55,439 55,439 52,919 45,360 17.73%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.96% 16.05% 18.57% 20.41% 20.68% 17.37% 14.65% -
ROE 8.76% 8.82% 10.68% 11.50% 13.15% 8.88% 8.54% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.82 12.25 12.81 12.59 14.28 10.74 10.71 -5.61%
EPS 2.00 1.94 2.35 2.52 2.88 1.86 1.53 19.53%
DPS 0.00 1.53 0.97 1.46 0.00 1.26 0.84 -
NAPS 0.23 0.22 0.22 0.22 0.22 0.21 0.18 17.73%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.83 12.26 12.82 12.61 14.29 10.75 10.72 -5.60%
EPS 2.02 1.94 2.35 2.53 2.90 1.87 1.54 19.80%
DPS 0.00 1.53 0.97 1.46 0.00 1.26 0.84 -
NAPS 0.2303 0.2203 0.2203 0.2203 0.2203 0.2102 0.1802 17.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.36 0.34 0.32 0.375 0.235 0.245 0.26 -
P/RPS 3.67 2.78 2.50 2.98 1.65 2.28 2.43 31.60%
P/EPS 17.86 17.52 13.62 14.83 8.13 13.14 16.90 3.74%
EY 5.60 5.71 7.34 6.74 12.31 7.61 5.92 -3.63%
DY 0.00 4.50 3.04 3.89 0.00 5.14 3.23 -
P/NAPS 1.57 1.55 1.45 1.70 1.07 1.17 1.44 5.92%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 24/02/17 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 -
Price 0.375 0.355 0.35 0.355 0.255 0.25 0.26 -
P/RPS 3.82 2.90 2.73 2.82 1.79 2.33 2.43 35.16%
P/EPS 18.60 18.29 14.90 14.04 8.82 13.41 16.90 6.59%
EY 5.38 5.47 6.71 7.12 11.34 7.46 5.92 -6.17%
DY 0.00 4.31 2.78 4.11 0.00 5.04 3.23 -
P/NAPS 1.63 1.61 1.59 1.61 1.16 1.19 1.44 8.60%

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