[BTECH] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 19.57%
YoY- -8.7%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 31,029 29,775 29,150 27,060 26,476 25,374 25,272 14.61%
PBT 7,978 7,485 7,095 5,996 5,062 5,217 6,201 18.23%
Tax -1,749 -1,654 -1,575 -1,296 -1,064 -1,057 -951 49.94%
NP 6,229 5,831 5,520 4,700 3,998 4,160 5,250 12.03%
-
NP to SH 6,231 5,835 5,504 4,699 3,930 4,086 5,185 12.99%
-
Tax Rate 21.92% 22.10% 22.20% 21.61% 21.02% 20.26% 15.34% -
Total Cost 24,800 23,944 23,630 22,360 22,478 21,214 20,022 15.29%
-
Net Worth 55,439 55,439 55,439 52,919 45,360 47,879 47,879 10.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,427 3,427 3,175 3,175 3,191 3,191 1,604 65.65%
Div Payout % 55.00% 58.74% 57.69% 67.57% 81.21% 78.11% 30.94% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,439 55,439 55,439 52,919 45,360 47,879 47,879 10.23%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.07% 19.58% 18.94% 17.37% 15.10% 16.39% 20.77% -
ROE 11.24% 10.52% 9.93% 8.88% 8.66% 8.53% 10.83% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.31 11.82 11.57 10.74 10.51 10.07 10.03 14.58%
EPS 2.47 2.32 2.18 1.86 1.56 1.62 2.06 12.82%
DPS 1.36 1.36 1.26 1.26 1.26 1.26 0.63 66.79%
NAPS 0.22 0.22 0.22 0.21 0.18 0.19 0.19 10.23%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.33 11.83 11.58 10.75 10.52 10.08 10.04 14.63%
EPS 2.48 2.32 2.19 1.87 1.56 1.62 2.06 13.12%
DPS 1.36 1.36 1.26 1.26 1.27 1.27 0.64 65.06%
NAPS 0.2203 0.2203 0.2203 0.2102 0.1802 0.1902 0.1902 10.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.32 0.375 0.235 0.245 0.26 0.29 0.28 -
P/RPS 2.60 3.17 2.03 2.28 2.47 2.88 2.79 -4.58%
P/EPS 12.94 16.20 10.76 13.14 16.67 17.89 13.61 -3.30%
EY 7.73 6.17 9.29 7.61 6.00 5.59 7.35 3.40%
DY 4.25 3.63 5.36 5.14 4.85 4.34 2.25 52.62%
P/NAPS 1.45 1.70 1.07 1.17 1.44 1.53 1.47 -0.90%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 27/05/16 24/02/16 26/11/15 27/08/15 27/05/15 -
Price 0.35 0.355 0.255 0.25 0.26 0.23 0.31 -
P/RPS 2.84 3.00 2.20 2.33 2.47 2.28 3.09 -5.45%
P/EPS 14.16 15.33 11.68 13.41 16.67 14.19 15.07 -4.05%
EY 7.06 6.52 8.57 7.46 6.00 7.05 6.64 4.16%
DY 3.89 3.83 4.94 5.04 4.85 5.48 2.03 54.09%
P/NAPS 1.59 1.61 1.16 1.19 1.44 1.21 1.63 -1.63%

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