Highlights

[BTECH] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -13.75%    YoY -     -5.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 26,212 26,611 26,525 25,870 27,600 25,760 26,718 -1.27%
  QoQ % -1.50% 0.32% 2.53% -6.27% 7.14% -3.59% -
  Horiz. % 98.10% 99.60% 99.28% 96.82% 103.30% 96.41% 100.00%
PBT 6,128 5,928 6,521 6,060 7,024 5,538 6,282 -1.65%
  QoQ % 3.37% -9.10% 7.61% -13.72% 26.83% -11.85% -
  Horiz. % 97.54% 94.35% 103.80% 96.46% 111.80% 88.15% 100.00%
Tax -1,568 -1,776 -1,597 -1,562 -1,784 -1,526 -1,597 -1.23%
  QoQ % 11.71% -11.19% -2.26% 12.44% -16.91% 4.47% -
  Horiz. % 98.16% 111.19% 100.00% 97.79% 111.69% 95.53% 100.00%
NP 4,560 4,152 4,924 4,498 5,240 4,012 4,685 -1.79%
  QoQ % 9.83% -15.68% 9.47% -14.16% 30.61% -14.37% -
  Horiz. % 97.32% 88.62% 105.09% 96.00% 111.84% 85.63% 100.00%
NP to SH 4,532 4,179 4,928 4,502 5,220 3,998 4,696 -2.34%
  QoQ % 8.45% -15.20% 9.46% -13.75% 30.57% -14.86% -
  Horiz. % 96.51% 88.99% 104.94% 95.87% 111.16% 85.14% 100.00%
Tax Rate 25.59 % 29.96 % 24.49 % 25.78 % 25.40 % 27.56 % 25.42 % 0.45%
  QoQ % -14.59% 22.34% -5.00% 1.50% -7.84% 8.42% -
  Horiz. % 100.67% 117.86% 96.34% 101.42% 99.92% 108.42% 100.00%
Total Cost 21,652 22,459 21,601 21,372 22,360 21,748 22,033 -1.16%
  QoQ % -3.59% 3.97% 1.07% -4.42% 2.81% -1.30% -
  Horiz. % 98.27% 101.93% 98.04% 97.00% 101.48% 98.70% 100.00%
Net Worth 60,479 57,960 55,439 55,439 57,960 55,439 55,439 5.98%
  QoQ % 4.35% 4.55% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 109.09% 104.55% 100.00% 100.00% 104.55% 100.00% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 4,032 2,688 4,032 - 4,032 2,688 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 150.00% 100.00% 150.00% 0.00% 150.00% 100.00%
Div Payout % - % 96.48 % 54.55 % 89.56 % - % 100.85 % 57.24 % -
  QoQ % 0.00% 76.87% -39.09% 0.00% 0.00% 76.19% -
  Horiz. % 0.00% 168.55% 95.30% 156.46% 0.00% 176.19% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 60,479 57,960 55,439 55,439 57,960 55,439 55,439 5.98%
  QoQ % 4.35% 4.55% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 109.09% 104.55% 100.00% 100.00% 104.55% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.40 % 15.60 % 18.56 % 17.39 % 18.99 % 15.57 % 17.54 % -0.53%
  QoQ % 11.54% -15.95% 6.73% -8.43% 21.97% -11.23% -
  Horiz. % 99.20% 88.94% 105.82% 99.14% 108.27% 88.77% 100.00%
ROE 7.49 % 7.21 % 8.89 % 8.12 % 9.01 % 7.21 % 8.47 % -7.88%
  QoQ % 3.88% -18.90% 9.48% -9.88% 24.97% -14.88% -
  Horiz. % 88.43% 85.12% 104.96% 95.87% 106.38% 85.12% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.40 10.56 10.53 10.27 10.95 10.22 10.60 -1.26%
  QoQ % -1.52% 0.28% 2.53% -6.21% 7.14% -3.58% -
  Horiz. % 98.11% 99.62% 99.34% 96.89% 103.30% 96.42% 100.00%
EPS 1.80 1.66 1.96 1.78 2.08 1.59 1.87 -2.51%
  QoQ % 8.43% -15.31% 10.11% -14.42% 30.82% -14.97% -
  Horiz. % 96.26% 88.77% 104.81% 95.19% 111.23% 85.03% 100.00%
DPS 0.00 1.60 1.07 1.60 0.00 1.60 1.07 -
  QoQ % 0.00% 49.53% -33.12% 0.00% 0.00% 49.53% -
  Horiz. % 0.00% 149.53% 100.00% 149.53% 0.00% 149.53% 100.00%
NAPS 0.2400 0.2300 0.2200 0.2200 0.2300 0.2200 0.2200 5.98%
  QoQ % 4.35% 4.55% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 109.09% 104.55% 100.00% 100.00% 104.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.40 10.56 10.53 10.27 10.95 10.22 10.60 -1.26%
  QoQ % -1.52% 0.28% 2.53% -6.21% 7.14% -3.58% -
  Horiz. % 98.11% 99.62% 99.34% 96.89% 103.30% 96.42% 100.00%
EPS 1.80 1.66 1.96 1.78 2.08 1.59 1.87 -2.51%
  QoQ % 8.43% -15.31% 10.11% -14.42% 30.82% -14.97% -
  Horiz. % 96.26% 88.77% 104.81% 95.19% 111.23% 85.03% 100.00%
DPS 0.00 1.60 1.07 1.60 0.00 1.60 1.07 -
  QoQ % 0.00% 49.53% -33.12% 0.00% 0.00% 49.53% -
  Horiz. % 0.00% 149.53% 100.00% 149.53% 0.00% 149.53% 100.00%
NAPS 0.2400 0.2300 0.2200 0.2200 0.2300 0.2200 0.2200 5.98%
  QoQ % 4.35% 4.55% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 109.09% 104.55% 100.00% 100.00% 104.55% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.3450 0.2350 0.2500 0.2350 0.2950 0.2900 0.3250 -
P/RPS 3.32 2.23 2.38 2.29 2.69 2.84 3.07 5.36%
  QoQ % 48.88% -6.30% 3.93% -14.87% -5.28% -7.49% -
  Horiz. % 108.14% 72.64% 77.52% 74.59% 87.62% 92.51% 100.00%
P/EPS 19.18 14.17 12.78 13.15 14.24 18.28 17.44 6.55%
  QoQ % 35.36% 10.88% -2.81% -7.65% -22.10% 4.82% -
  Horiz. % 109.98% 81.25% 73.28% 75.40% 81.65% 104.82% 100.00%
EY 5.21 7.06 7.82 7.60 7.02 5.47 5.73 -6.15%
  QoQ % -26.20% -9.72% 2.89% 8.26% 28.34% -4.54% -
  Horiz. % 90.92% 123.21% 136.47% 132.64% 122.51% 95.46% 100.00%
DY 0.00 6.81 4.27 6.81 0.00 5.52 3.28 -
  QoQ % 0.00% 59.48% -37.30% 0.00% 0.00% 68.29% -
  Horiz. % 0.00% 207.62% 130.18% 207.62% 0.00% 168.29% 100.00%
P/NAPS 1.44 1.02 1.14 1.07 1.28 1.32 1.48 -1.81%
  QoQ % 41.18% -10.53% 6.54% -16.41% -3.03% -10.81% -
  Horiz. % 97.30% 68.92% 77.03% 72.30% 86.49% 89.19% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 28/11/18 28/08/18 - 22/02/18 21/11/17 -
Price 0.2250 0.2850 0.2250 0.2600 0.2500 0.3200 0.3000 -
P/RPS 2.16 2.70 2.14 2.53 2.28 3.13 2.83 -16.50%
  QoQ % -20.00% 26.17% -15.42% 10.96% -27.16% 10.60% -
  Horiz. % 76.33% 95.41% 75.62% 89.40% 80.57% 110.60% 100.00%
P/EPS 12.51 17.19 11.51 14.55 12.07 20.17 16.10 -15.49%
  QoQ % -27.23% 49.35% -20.89% 20.55% -40.16% 25.28% -
  Horiz. % 77.70% 106.77% 71.49% 90.37% 74.97% 125.28% 100.00%
EY 7.99 5.82 8.69 6.87 8.29 4.96 6.21 18.31%
  QoQ % 37.29% -33.03% 26.49% -17.13% 67.14% -20.13% -
  Horiz. % 128.66% 93.72% 139.94% 110.63% 133.49% 79.87% 100.00%
DY 0.00 5.61 4.74 6.15 0.00 5.00 3.56 -
  QoQ % 0.00% 18.35% -22.93% 0.00% 0.00% 40.45% -
  Horiz. % 0.00% 157.58% 133.15% 172.75% 0.00% 140.45% 100.00%
P/NAPS 0.94 1.24 1.02 1.18 1.09 1.45 1.36 -21.84%
  QoQ % -24.19% 21.57% -13.56% 8.26% -24.83% 6.62% -
  Horiz. % 69.12% 91.18% 75.00% 86.76% 80.15% 106.62% 100.00%

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

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers