Highlights

[BTECH] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     9.46%    YoY -     4.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 27,110 26,212 26,611 26,525 25,870 27,600 25,760 3.47%
  QoQ % 3.43% -1.50% 0.32% 2.53% -6.27% 7.14% -
  Horiz. % 105.24% 101.75% 103.30% 102.97% 100.43% 107.14% 100.00%
PBT 5,696 6,128 5,928 6,521 6,060 7,024 5,538 1.90%
  QoQ % -7.05% 3.37% -9.10% 7.61% -13.72% 26.83% -
  Horiz. % 102.85% 110.65% 107.04% 117.76% 109.43% 126.83% 100.00%
Tax -1,482 -1,568 -1,776 -1,597 -1,562 -1,784 -1,526 -1.94%
  QoQ % 5.48% 11.71% -11.19% -2.26% 12.44% -16.91% -
  Horiz. % 97.12% 102.75% 116.38% 104.67% 102.36% 116.91% 100.00%
NP 4,214 4,560 4,152 4,924 4,498 5,240 4,012 3.34%
  QoQ % -7.59% 9.83% -15.68% 9.47% -14.16% 30.61% -
  Horiz. % 105.03% 113.66% 103.49% 122.73% 112.11% 130.61% 100.00%
NP to SH 4,076 4,532 4,179 4,928 4,502 5,220 3,998 1.30%
  QoQ % -10.06% 8.45% -15.20% 9.46% -13.75% 30.57% -
  Horiz. % 101.95% 113.36% 104.53% 123.26% 112.61% 130.57% 100.00%
Tax Rate 26.02 % 25.59 % 29.96 % 24.49 % 25.78 % 25.40 % 27.56 % -3.77%
  QoQ % 1.68% -14.59% 22.34% -5.00% 1.50% -7.84% -
  Horiz. % 94.41% 92.85% 108.71% 88.86% 93.54% 92.16% 100.00%
Total Cost 22,896 21,652 22,459 21,601 21,372 22,360 21,748 3.50%
  QoQ % 5.75% -3.59% 3.97% 1.07% -4.42% 2.81% -
  Horiz. % 105.28% 99.56% 103.27% 99.33% 98.27% 102.81% 100.00%
Net Worth 57,960 60,479 57,960 55,439 55,439 57,960 55,439 3.02%
  QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% -
  Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,032 - 4,032 2,688 4,032 - 4,032 -
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 66.67% 100.00% 0.00% 100.00%
Div Payout % 98.92 % - % 96.48 % 54.55 % 89.56 % - % 100.85 % -1.28%
  QoQ % 0.00% 0.00% 76.87% -39.09% 0.00% 0.00% -
  Horiz. % 98.09% 0.00% 95.67% 54.09% 88.81% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 57,960 60,479 57,960 55,439 55,439 57,960 55,439 3.02%
  QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% -
  Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 15.54 % 17.40 % 15.60 % 18.56 % 17.39 % 18.99 % 15.57 % -0.13%
  QoQ % -10.69% 11.54% -15.95% 6.73% -8.43% 21.97% -
  Horiz. % 99.81% 111.75% 100.19% 119.20% 111.69% 121.97% 100.00%
ROE 7.03 % 7.49 % 7.21 % 8.89 % 8.12 % 9.01 % 7.21 % -1.68%
  QoQ % -6.14% 3.88% -18.90% 9.48% -9.88% 24.97% -
  Horiz. % 97.50% 103.88% 100.00% 123.30% 112.62% 124.97% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.76 10.40 10.56 10.53 10.27 10.95 10.22 3.50%
  QoQ % 3.46% -1.52% 0.28% 2.53% -6.21% 7.14% -
  Horiz. % 105.28% 101.76% 103.33% 103.03% 100.49% 107.14% 100.00%
EPS 1.62 1.80 1.66 1.96 1.78 2.08 1.59 1.26%
  QoQ % -10.00% 8.43% -15.31% 10.11% -14.42% 30.82% -
  Horiz. % 101.89% 113.21% 104.40% 123.27% 111.95% 130.82% 100.00%
DPS 1.60 0.00 1.60 1.07 1.60 0.00 1.60 -
  QoQ % 0.00% 0.00% 49.53% -33.12% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 66.88% 100.00% 0.00% 100.00%
NAPS 0.2300 0.2400 0.2300 0.2200 0.2200 0.2300 0.2200 3.02%
  QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% -
  Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.76 10.40 10.56 10.53 10.27 10.95 10.22 3.50%
  QoQ % 3.46% -1.52% 0.28% 2.53% -6.21% 7.14% -
  Horiz. % 105.28% 101.76% 103.33% 103.03% 100.49% 107.14% 100.00%
EPS 1.62 1.80 1.66 1.96 1.78 2.08 1.59 1.26%
  QoQ % -10.00% 8.43% -15.31% 10.11% -14.42% 30.82% -
  Horiz. % 101.89% 113.21% 104.40% 123.27% 111.95% 130.82% 100.00%
DPS 1.60 0.00 1.60 1.07 1.60 0.00 1.60 -
  QoQ % 0.00% 0.00% 49.53% -33.12% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 66.88% 100.00% 0.00% 100.00%
NAPS 0.2300 0.2400 0.2300 0.2200 0.2200 0.2300 0.2200 3.02%
  QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% -
  Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2300 0.3450 0.2350 0.2500 0.2350 0.2950 0.2900 -
P/RPS 2.14 3.32 2.23 2.38 2.29 2.69 2.84 -17.24%
  QoQ % -35.54% 48.88% -6.30% 3.93% -14.87% -5.28% -
  Horiz. % 75.35% 116.90% 78.52% 83.80% 80.63% 94.72% 100.00%
P/EPS 14.22 19.18 14.17 12.78 13.15 14.24 18.28 -15.46%
  QoQ % -25.86% 35.36% 10.88% -2.81% -7.65% -22.10% -
  Horiz. % 77.79% 104.92% 77.52% 69.91% 71.94% 77.90% 100.00%
EY 7.03 5.21 7.06 7.82 7.60 7.02 5.47 18.26%
  QoQ % 34.93% -26.20% -9.72% 2.89% 8.26% 28.34% -
  Horiz. % 128.52% 95.25% 129.07% 142.96% 138.94% 128.34% 100.00%
DY 6.96 0.00 6.81 4.27 6.81 0.00 5.52 16.76%
  QoQ % 0.00% 0.00% 59.48% -37.30% 0.00% 0.00% -
  Horiz. % 126.09% 0.00% 123.37% 77.36% 123.37% 0.00% 100.00%
P/NAPS 1.00 1.44 1.02 1.14 1.07 1.28 1.32 -16.94%
  QoQ % -30.56% 41.18% -10.53% 6.54% -16.41% -3.03% -
  Horiz. % 75.76% 109.09% 77.27% 86.36% 81.06% 96.97% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 28/02/19 28/11/18 28/08/18 - 22/02/18 -
Price 0.2150 0.2250 0.2850 0.2250 0.2600 0.2500 0.3200 -
P/RPS 2.00 2.16 2.70 2.14 2.53 2.28 3.13 -25.87%
  QoQ % -7.41% -20.00% 26.17% -15.42% 10.96% -27.16% -
  Horiz. % 63.90% 69.01% 86.26% 68.37% 80.83% 72.84% 100.00%
P/EPS 13.29 12.51 17.19 11.51 14.55 12.07 20.17 -24.34%
  QoQ % 6.24% -27.23% 49.35% -20.89% 20.55% -40.16% -
  Horiz. % 65.89% 62.02% 85.23% 57.06% 72.14% 59.84% 100.00%
EY 7.52 7.99 5.82 8.69 6.87 8.29 4.96 32.08%
  QoQ % -5.88% 37.29% -33.03% 26.49% -17.13% 67.14% -
  Horiz. % 151.61% 161.09% 117.34% 175.20% 138.51% 167.14% 100.00%
DY 7.44 0.00 5.61 4.74 6.15 0.00 5.00 30.43%
  QoQ % 0.00% 0.00% 18.35% -22.93% 0.00% 0.00% -
  Horiz. % 148.80% 0.00% 112.20% 94.80% 123.00% 0.00% 100.00%
P/NAPS 0.93 0.94 1.24 1.02 1.18 1.09 1.45 -25.69%
  QoQ % -1.06% -24.19% 21.57% -13.56% 8.26% -24.83% -
  Horiz. % 64.14% 64.83% 85.52% 70.34% 81.38% 75.17% 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.
 


 

226  262  506  1275 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ARMADA 0.48+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers