[BTECH] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -3.82%
YoY- -18.73%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 29,775 29,150 27,060 26,476 25,374 25,272 23,796 16.13%
PBT 7,485 7,095 5,996 5,062 5,217 6,201 6,137 14.16%
Tax -1,654 -1,575 -1,296 -1,064 -1,057 -951 -957 44.06%
NP 5,831 5,520 4,700 3,998 4,160 5,250 5,180 8.21%
-
NP to SH 5,835 5,504 4,699 3,930 4,086 5,185 5,147 8.73%
-
Tax Rate 22.10% 22.20% 21.61% 21.02% 20.26% 15.34% 15.59% -
Total Cost 23,944 23,630 22,360 22,478 21,214 20,022 18,616 18.28%
-
Net Worth 55,439 55,439 52,919 45,360 47,879 47,879 45,830 13.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,427 3,175 3,175 3,191 3,191 1,604 1,604 65.96%
Div Payout % 58.74% 57.69% 67.57% 81.21% 78.11% 30.94% 31.17% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 55,439 55,439 52,919 45,360 47,879 47,879 45,830 13.54%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 19.58% 18.94% 17.37% 15.10% 16.39% 20.77% 21.77% -
ROE 10.52% 9.93% 8.88% 8.66% 8.53% 10.83% 11.23% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.82 11.57 10.74 10.51 10.07 10.03 9.35 16.93%
EPS 2.32 2.18 1.86 1.56 1.62 2.06 2.02 9.68%
DPS 1.36 1.26 1.26 1.26 1.26 0.63 0.63 67.11%
NAPS 0.22 0.22 0.21 0.18 0.19 0.19 0.18 14.32%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.83 11.58 10.75 10.52 10.08 10.04 9.45 16.17%
EPS 2.32 2.19 1.87 1.56 1.62 2.06 2.04 8.96%
DPS 1.36 1.26 1.26 1.27 1.27 0.64 0.64 65.36%
NAPS 0.2203 0.2203 0.2102 0.1802 0.1902 0.1902 0.1821 13.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.375 0.235 0.245 0.26 0.29 0.28 0.24 -
P/RPS 3.17 2.03 2.28 2.47 2.88 2.79 2.57 15.02%
P/EPS 16.20 10.76 13.14 16.67 17.89 13.61 11.87 23.06%
EY 6.17 9.29 7.61 6.00 5.59 7.35 8.42 -18.73%
DY 3.63 5.36 5.14 4.85 4.34 2.25 2.63 23.98%
P/NAPS 1.70 1.07 1.17 1.44 1.53 1.47 1.33 17.79%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 27/02/15 -
Price 0.355 0.255 0.25 0.26 0.23 0.31 0.305 -
P/RPS 3.00 2.20 2.33 2.47 2.28 3.09 3.26 -5.39%
P/EPS 15.33 11.68 13.41 16.67 14.19 15.07 15.09 1.05%
EY 6.52 8.57 7.46 6.00 7.05 6.64 6.63 -1.11%
DY 3.83 4.94 5.04 4.85 5.48 2.03 2.07 50.77%
P/NAPS 1.61 1.16 1.19 1.44 1.21 1.63 1.69 -3.18%

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