[BTECH] QoQ Annualized Quarter 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- -7.14%
YoY- 52.7%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 25,658 24,752 30,858 32,269 31,738 35,976 27,060 -3.48%
PBT 6,320 6,836 6,345 7,916 8,604 9,940 5,996 3.57%
Tax -1,662 -1,896 -1,393 -1,924 -2,126 -2,500 -1,296 18.05%
NP 4,658 4,940 4,952 5,992 6,478 7,440 4,700 -0.59%
-
NP to SH 4,742 5,080 4,890 5,918 6,374 7,288 4,699 0.60%
-
Tax Rate 26.30% 27.74% 21.95% 24.31% 24.71% 25.15% 21.61% -
Total Cost 21,000 19,812 25,906 26,277 25,260 28,536 22,360 -4.10%
-
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 2,452 3,679 - 3,175 17.28%
Div Payout % 85.03% - 78.85% 41.44% 57.72% - 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 18.15% 19.96% 16.05% 18.57% 20.41% 20.68% 17.37% -
ROE 8.55% 8.76% 8.82% 10.68% 11.50% 13.15% 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 10.18 9.82 12.25 12.81 12.59 14.28 10.74 -3.51%
EPS 1.88 2.00 1.94 2.35 2.52 2.88 1.86 0.71%
DPS 1.60 0.00 1.53 0.97 1.46 0.00 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 10.19 9.83 12.26 12.82 12.61 14.29 10.75 -3.50%
EPS 1.88 2.02 1.94 2.35 2.53 2.90 1.87 0.35%
DPS 1.60 0.00 1.53 0.97 1.46 0.00 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 3.24 3.67 2.78 2.50 2.98 1.65 2.28 26.42%
P/EPS 17.54 17.86 17.52 13.62 14.83 8.13 13.14 21.25%
EY 5.70 5.60 5.71 7.34 6.74 12.31 7.61 -17.53%
DY 4.85 0.00 4.50 3.04 3.89 0.00 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 3.14 3.82 2.90 2.73 2.82 1.79 2.33 22.02%
P/EPS 17.01 18.60 18.29 14.90 14.04 8.82 13.41 17.19%
EY 5.88 5.38 5.47 6.71 7.12 11.34 7.46 -14.68%
DY 5.00 0.00 4.31 2.78 4.11 0.00 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