Highlights

[BTECH] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -10.06%    YoY -     -9.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 24,020 27,855 27,824 27,110 26,212 26,611 26,525 -6.39%
  QoQ % -13.77% 0.11% 2.63% 3.43% -1.50% 0.32% -
  Horiz. % 90.55% 105.01% 104.90% 102.20% 98.82% 100.32% 100.00%
PBT 4,216 7,116 6,134 5,696 6,128 5,928 6,521 -25.21%
  QoQ % -40.75% 16.00% 7.70% -7.05% 3.37% -9.10% -
  Horiz. % 64.65% 109.12% 94.07% 87.34% 93.97% 90.90% 100.00%
Tax -976 -1,098 -1,542 -1,482 -1,568 -1,776 -1,597 -27.97%
  QoQ % 11.11% 28.82% -4.09% 5.48% 11.71% -11.19% -
  Horiz. % 61.10% 68.74% 96.58% 92.78% 98.16% 111.19% 100.00%
NP 3,240 6,018 4,592 4,214 4,560 4,152 4,924 -24.33%
  QoQ % -46.16% 31.05% 8.97% -7.59% 9.83% -15.68% -
  Horiz. % 65.80% 122.22% 93.26% 85.58% 92.61% 84.32% 100.00%
NP to SH 3,024 8,078 4,444 4,076 4,532 4,179 4,928 -27.77%
  QoQ % -62.56% 81.77% 9.03% -10.06% 8.45% -15.20% -
  Horiz. % 61.36% 163.92% 90.18% 82.71% 91.96% 84.80% 100.00%
Tax Rate 23.15 % 15.43 % 25.15 % 26.02 % 25.59 % 29.96 % 24.49 % -3.68%
  QoQ % 50.03% -38.65% -3.34% 1.68% -14.59% 22.34% -
  Horiz. % 94.53% 63.01% 102.69% 106.25% 104.49% 122.34% 100.00%
Total Cost 20,780 21,837 23,232 22,896 21,652 22,459 21,601 -2.55%
  QoQ % -4.84% -6.00% 1.47% 5.75% -3.59% 3.97% -
  Horiz. % 96.20% 101.09% 107.55% 105.99% 100.23% 103.97% 100.00%
Net Worth 63,000 63,000 57,960 57,960 60,479 57,960 55,439 8.89%
  QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% -
  Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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 % - % 49.91 % 60.49 % 98.92 % - % 96.48 % 54.55 % -
  QoQ % 0.00% -17.49% -38.85% 0.00% 0.00% 76.87% -
  Horiz. % 0.00% 91.49% 110.89% 181.34% 0.00% 176.87% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 63,000 63,000 57,960 57,960 60,479 57,960 55,439 8.89%
  QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% -
  Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 13.49 % 21.60 % 16.50 % 15.54 % 17.40 % 15.60 % 18.56 % -19.14%
  QoQ % -37.55% 30.91% 6.18% -10.69% 11.54% -15.95% -
  Horiz. % 72.68% 116.38% 88.90% 83.73% 93.75% 84.05% 100.00%
ROE 4.80 % 12.82 % 7.67 % 7.03 % 7.49 % 7.21 % 8.89 % -33.67%
  QoQ % -62.56% 67.14% 9.10% -6.14% 3.88% -18.90% -
  Horiz. % 53.99% 144.21% 86.28% 79.08% 84.25% 81.10% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 9.53 11.05 11.04 10.76 10.40 10.56 10.53 -6.43%
  QoQ % -13.76% 0.09% 2.60% 3.46% -1.52% 0.28% -
  Horiz. % 90.50% 104.94% 104.84% 102.18% 98.77% 100.28% 100.00%
EPS 1.20 2.33 1.76 1.62 1.80 1.66 1.96 -27.88%
  QoQ % -48.50% 32.39% 8.64% -10.00% 8.43% -15.31% -
  Horiz. % 61.22% 118.88% 89.80% 82.65% 91.84% 84.69% 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 0.2500 0.2500 0.2300 0.2300 0.2400 0.2300 0.2200 8.89%
  QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% -
  Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 9.53 11.05 11.04 10.76 10.40 10.56 10.53 -6.43%
  QoQ % -13.76% 0.09% 2.60% 3.46% -1.52% 0.28% -
  Horiz. % 90.50% 104.94% 104.84% 102.18% 98.77% 100.28% 100.00%
EPS 1.20 2.33 1.76 1.62 1.80 1.66 1.96 -27.88%
  QoQ % -48.50% 32.39% 8.64% -10.00% 8.43% -15.31% -
  Horiz. % 61.22% 118.88% 89.80% 82.65% 91.84% 84.69% 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 0.2500 0.2500 0.2300 0.2300 0.2400 0.2300 0.2200 8.89%
  QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% -
  Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.2300 0.2200 0.2150 0.2300 0.3450 0.2350 0.2500 -
P/RPS 2.41 1.99 1.95 2.14 3.32 2.23 2.38 0.84%
  QoQ % 21.11% 2.05% -8.88% -35.54% 48.88% -6.30% -
  Horiz. % 101.26% 83.61% 81.93% 89.92% 139.50% 93.70% 100.00%
P/EPS 19.17 6.86 12.19 14.22 19.18 14.17 12.78 31.00%
  QoQ % 179.45% -43.72% -14.28% -25.86% 35.36% 10.88% -
  Horiz. % 150.00% 53.68% 95.38% 111.27% 150.08% 110.88% 100.00%
EY 5.22 14.57 8.20 7.03 5.21 7.06 7.82 -23.60%
  QoQ % -64.17% 77.68% 16.64% 34.93% -26.20% -9.72% -
  Horiz. % 66.75% 186.32% 104.86% 89.90% 66.62% 90.28% 100.00%
DY 0.00 7.27 4.96 6.96 0.00 6.81 4.27 -
  QoQ % 0.00% 46.57% -28.74% 0.00% 0.00% 59.48% -
  Horiz. % 0.00% 170.26% 116.16% 163.00% 0.00% 159.48% 100.00%
P/NAPS 0.92 0.88 0.93 1.00 1.44 1.02 1.14 -13.31%
  QoQ % 4.55% -5.38% -7.00% -30.56% 41.18% -10.53% -
  Horiz. % 80.70% 77.19% 81.58% 87.72% 126.32% 89.47% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 27/02/20 26/11/19 27/08/19 28/05/19 28/02/19 28/11/18 -
Price 0.3350 0.2100 0.2150 0.2150 0.2250 0.2850 0.2250 -
P/RPS 3.51 1.90 1.95 2.00 2.16 2.70 2.14 39.04%
  QoQ % 84.74% -2.56% -2.50% -7.41% -20.00% 26.17% -
  Horiz. % 164.02% 88.79% 91.12% 93.46% 100.93% 126.17% 100.00%
P/EPS 27.92 6.55 12.19 13.29 12.51 17.19 11.51 80.44%
  QoQ % 326.26% -46.27% -8.28% 6.24% -27.23% 49.35% -
  Horiz. % 242.57% 56.91% 105.91% 115.46% 108.69% 149.35% 100.00%
EY 3.58 15.26 8.20 7.52 7.99 5.82 8.69 -44.60%
  QoQ % -76.54% 86.10% 9.04% -5.88% 37.29% -33.03% -
  Horiz. % 41.20% 175.60% 94.36% 86.54% 91.94% 66.97% 100.00%
DY 0.00 7.62 4.96 7.44 0.00 5.61 4.74 -
  QoQ % 0.00% 53.63% -33.33% 0.00% 0.00% 18.35% -
  Horiz. % 0.00% 160.76% 104.64% 156.96% 0.00% 118.35% 100.00%
P/NAPS 1.34 0.84 0.93 0.93 0.94 1.24 1.02 19.93%
  QoQ % 59.52% -9.68% 0.00% -1.06% -24.19% 21.57% -
  Horiz. % 131.37% 82.35% 91.18% 91.18% 92.16% 121.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS