Highlights

[BTECH] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     30.57%    YoY -     2.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 26,611 26,525 25,870 27,600 25,760 26,718 25,658 2.45%
  QoQ % 0.32% 2.53% -6.27% 7.14% -3.59% 4.13% -
  Horiz. % 103.71% 103.38% 100.83% 107.57% 100.40% 104.13% 100.00%
PBT 5,928 6,521 6,060 7,024 5,538 6,282 6,320 -4.17%
  QoQ % -9.10% 7.61% -13.72% 26.83% -11.85% -0.59% -
  Horiz. % 93.80% 103.19% 95.89% 111.14% 87.63% 99.41% 100.00%
Tax -1,776 -1,597 -1,562 -1,784 -1,526 -1,597 -1,662 4.51%
  QoQ % -11.19% -2.26% 12.44% -16.91% 4.47% 3.89% -
  Horiz. % 106.86% 96.11% 93.98% 107.34% 91.82% 96.11% 100.00%
NP 4,152 4,924 4,498 5,240 4,012 4,685 4,658 -7.36%
  QoQ % -15.68% 9.47% -14.16% 30.61% -14.37% 0.59% -
  Horiz. % 89.14% 105.71% 96.57% 112.49% 86.13% 100.59% 100.00%
NP to SH 4,179 4,928 4,502 5,220 3,998 4,696 4,742 -8.06%
  QoQ % -15.20% 9.46% -13.75% 30.57% -14.86% -0.97% -
  Horiz. % 88.13% 103.92% 94.94% 110.08% 84.31% 99.03% 100.00%
Tax Rate 29.96 % 24.49 % 25.78 % 25.40 % 27.56 % 25.42 % 26.30 % 9.05%
  QoQ % 22.34% -5.00% 1.50% -7.84% 8.42% -3.35% -
  Horiz. % 113.92% 93.12% 98.02% 96.58% 104.79% 96.65% 100.00%
Total Cost 22,459 21,601 21,372 22,360 21,748 22,033 21,000 4.57%
  QoQ % 3.97% 1.07% -4.42% 2.81% -1.30% 4.92% -
  Horiz. % 106.95% 102.86% 101.77% 106.48% 103.56% 104.92% 100.00%
Net Worth 57,960 55,439 55,439 57,960 55,439 55,439 55,439 3.00%
  QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,032 2,688 4,032 - 4,032 2,688 4,032 -
  QoQ % 50.00% -33.33% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 100.00% 66.67% 100.00% 0.00% 100.00% 66.67% 100.00%
Div Payout % 96.48 % 54.55 % 89.56 % - % 100.85 % 57.24 % 85.03 % 8.76%
  QoQ % 76.87% -39.09% 0.00% 0.00% 76.19% -32.68% -
  Horiz. % 113.47% 64.15% 105.33% 0.00% 118.61% 67.32% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 57,960 55,439 55,439 57,960 55,439 55,439 55,439 3.00%
  QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.60 % 18.56 % 17.39 % 18.99 % 15.57 % 17.54 % 18.15 % -9.58%
  QoQ % -15.95% 6.73% -8.43% 21.97% -11.23% -3.36% -
  Horiz. % 85.95% 102.26% 95.81% 104.63% 85.79% 96.64% 100.00%
ROE 7.21 % 8.89 % 8.12 % 9.01 % 7.21 % 8.47 % 8.55 % -10.71%
  QoQ % -18.90% 9.48% -9.88% 24.97% -14.88% -0.94% -
  Horiz. % 84.33% 103.98% 94.97% 105.38% 84.33% 99.06% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.56 10.53 10.27 10.95 10.22 10.60 10.18 2.47%
  QoQ % 0.28% 2.53% -6.21% 7.14% -3.58% 4.13% -
  Horiz. % 103.73% 103.44% 100.88% 107.56% 100.39% 104.13% 100.00%
EPS 1.66 1.96 1.78 2.08 1.59 1.87 1.88 -7.94%
  QoQ % -15.31% 10.11% -14.42% 30.82% -14.97% -0.53% -
  Horiz. % 88.30% 104.26% 94.68% 110.64% 84.57% 99.47% 100.00%
DPS 1.60 1.07 1.60 0.00 1.60 1.07 1.60 -
  QoQ % 49.53% -33.12% 0.00% 0.00% 49.53% -33.12% -
  Horiz. % 100.00% 66.88% 100.00% 0.00% 100.00% 66.88% 100.00%
NAPS 0.2300 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 3.00%
  QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.56 10.53 10.27 10.95 10.22 10.60 10.18 2.47%
  QoQ % 0.28% 2.53% -6.21% 7.14% -3.58% 4.13% -
  Horiz. % 103.73% 103.44% 100.88% 107.56% 100.39% 104.13% 100.00%
EPS 1.66 1.96 1.78 2.08 1.59 1.87 1.88 -7.94%
  QoQ % -15.31% 10.11% -14.42% 30.82% -14.97% -0.53% -
  Horiz. % 88.30% 104.26% 94.68% 110.64% 84.57% 99.47% 100.00%
DPS 1.60 1.07 1.60 0.00 1.60 1.07 1.60 -
  QoQ % 49.53% -33.12% 0.00% 0.00% 49.53% -33.12% -
  Horiz. % 100.00% 66.88% 100.00% 0.00% 100.00% 66.88% 100.00%
NAPS 0.2300 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 3.00%
  QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2350 0.2500 0.2350 0.2950 0.2900 0.3250 0.3300 -
P/RPS 2.23 2.38 2.29 2.69 2.84 3.07 3.24 -21.99%
  QoQ % -6.30% 3.93% -14.87% -5.28% -7.49% -5.25% -
  Horiz. % 68.83% 73.46% 70.68% 83.02% 87.65% 94.75% 100.00%
P/EPS 14.17 12.78 13.15 14.24 18.28 17.44 17.54 -13.22%
  QoQ % 10.88% -2.81% -7.65% -22.10% 4.82% -0.57% -
  Horiz. % 80.79% 72.86% 74.97% 81.19% 104.22% 99.43% 100.00%
EY 7.06 7.82 7.60 7.02 5.47 5.73 5.70 15.29%
  QoQ % -9.72% 2.89% 8.26% 28.34% -4.54% 0.53% -
  Horiz. % 123.86% 137.19% 133.33% 123.16% 95.96% 100.53% 100.00%
DY 6.81 4.27 6.81 0.00 5.52 3.28 4.85 25.31%
  QoQ % 59.48% -37.30% 0.00% 0.00% 68.29% -32.37% -
  Horiz. % 140.41% 88.04% 140.41% 0.00% 113.81% 67.63% 100.00%
P/NAPS 1.02 1.14 1.07 1.28 1.32 1.48 1.50 -22.62%
  QoQ % -10.53% 6.54% -16.41% -3.03% -10.81% -1.33% -
  Horiz. % 68.00% 76.00% 71.33% 85.33% 88.00% 98.67% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 - 22/02/18 21/11/17 25/08/17 -
Price 0.2850 0.2250 0.2600 0.2500 0.3200 0.3000 0.3200 -
P/RPS 2.70 2.14 2.53 2.28 3.13 2.83 3.14 -9.55%
  QoQ % 26.17% -15.42% 10.96% -27.16% 10.60% -9.87% -
  Horiz. % 85.99% 68.15% 80.57% 72.61% 99.68% 90.13% 100.00%
P/EPS 17.19 11.51 14.55 12.07 20.17 16.10 17.01 0.70%
  QoQ % 49.35% -20.89% 20.55% -40.16% 25.28% -5.35% -
  Horiz. % 101.06% 67.67% 85.54% 70.96% 118.58% 94.65% 100.00%
EY 5.82 8.69 6.87 8.29 4.96 6.21 5.88 -0.68%
  QoQ % -33.03% 26.49% -17.13% 67.14% -20.13% 5.61% -
  Horiz. % 98.98% 147.79% 116.84% 140.99% 84.35% 105.61% 100.00%
DY 5.61 4.74 6.15 0.00 5.00 3.56 5.00 7.95%
  QoQ % 18.35% -22.93% 0.00% 0.00% 40.45% -28.80% -
  Horiz. % 112.20% 94.80% 123.00% 0.00% 100.00% 71.20% 100.00%
P/NAPS 1.24 1.02 1.18 1.09 1.45 1.36 1.45 -9.88%
  QoQ % 21.57% -13.56% 8.26% -24.83% 6.62% -6.21% -
  Horiz. % 85.52% 70.34% 81.38% 75.17% 100.00% 93.79% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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