Highlights

[BTECH] QoQ Annualized Quarter Result on 2019-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     8.45%    YoY -     -13.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 27,855 27,824 27,110 26,212 26,611 26,525 25,870 5.04%
  QoQ % 0.11% 2.63% 3.43% -1.50% 0.32% 2.53% -
  Horiz. % 107.67% 107.55% 104.79% 101.32% 102.86% 102.53% 100.00%
PBT 7,116 6,134 5,696 6,128 5,928 6,521 6,060 11.27%
  QoQ % 16.00% 7.70% -7.05% 3.37% -9.10% 7.61% -
  Horiz. % 117.43% 101.23% 93.99% 101.12% 97.82% 107.61% 100.00%
Tax -1,098 -1,542 -1,482 -1,568 -1,776 -1,597 -1,562 -20.89%
  QoQ % 28.82% -4.09% 5.48% 11.71% -11.19% -2.26% -
  Horiz. % 70.29% 98.76% 94.88% 100.38% 113.70% 102.26% 100.00%
NP 6,018 4,592 4,214 4,560 4,152 4,924 4,498 21.36%
  QoQ % 31.05% 8.97% -7.59% 9.83% -15.68% 9.47% -
  Horiz. % 133.79% 102.09% 93.69% 101.38% 92.31% 109.47% 100.00%
NP to SH 8,078 4,444 4,076 4,532 4,179 4,928 4,502 47.50%
  QoQ % 81.77% 9.03% -10.06% 8.45% -15.20% 9.46% -
  Horiz. % 179.43% 98.71% 90.54% 100.67% 92.83% 109.46% 100.00%
Tax Rate 15.43 % 25.15 % 26.02 % 25.59 % 29.96 % 24.49 % 25.78 % -28.91%
  QoQ % -38.65% -3.34% 1.68% -14.59% 22.34% -5.00% -
  Horiz. % 59.85% 97.56% 100.93% 99.26% 116.21% 95.00% 100.00%
Total Cost 21,837 23,232 22,896 21,652 22,459 21,601 21,372 1.44%
  QoQ % -6.00% 1.47% 5.75% -3.59% 3.97% 1.07% -
  Horiz. % 102.18% 108.70% 107.13% 101.31% 105.09% 101.07% 100.00%
Net Worth 63,000 57,960 57,960 60,479 57,960 55,439 55,439 8.87%
  QoQ % 8.70% 0.00% -4.17% 4.35% 4.55% 0.00% -
  Horiz. % 113.64% 104.55% 104.55% 109.09% 104.55% 100.00% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 % 49.91 % 60.49 % 98.92 % - % 96.48 % 54.55 % 89.56 % -32.21%
  QoQ % -17.49% -38.85% 0.00% 0.00% 76.87% -39.09% -
  Horiz. % 55.73% 67.54% 110.45% 0.00% 107.73% 60.91% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 63,000 57,960 57,960 60,479 57,960 55,439 55,439 8.87%
  QoQ % 8.70% 0.00% -4.17% 4.35% 4.55% 0.00% -
  Horiz. % 113.64% 104.55% 104.55% 109.09% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 21.60 % 16.50 % 15.54 % 17.40 % 15.60 % 18.56 % 17.39 % 15.50%
  QoQ % 30.91% 6.18% -10.69% 11.54% -15.95% 6.73% -
  Horiz. % 124.21% 94.88% 89.36% 100.06% 89.71% 106.73% 100.00%
ROE 12.82 % 7.67 % 7.03 % 7.49 % 7.21 % 8.89 % 8.12 % 35.48%
  QoQ % 67.14% 9.10% -6.14% 3.88% -18.90% 9.48% -
  Horiz. % 157.88% 94.46% 86.58% 92.24% 88.79% 109.48% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.05 11.04 10.76 10.40 10.56 10.53 10.27 4.99%
  QoQ % 0.09% 2.60% 3.46% -1.52% 0.28% 2.53% -
  Horiz. % 107.59% 107.50% 104.77% 101.27% 102.82% 102.53% 100.00%
EPS 2.33 1.76 1.62 1.80 1.66 1.96 1.78 19.60%
  QoQ % 32.39% 8.64% -10.00% 8.43% -15.31% 10.11% -
  Horiz. % 130.90% 98.88% 91.01% 101.12% 93.26% 110.11% 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 0.2500 0.2300 0.2300 0.2400 0.2300 0.2200 0.2200 8.87%
  QoQ % 8.70% 0.00% -4.17% 4.35% 4.55% 0.00% -
  Horiz. % 113.64% 104.55% 104.55% 109.09% 104.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.05 11.04 10.76 10.40 10.56 10.53 10.27 4.99%
  QoQ % 0.09% 2.60% 3.46% -1.52% 0.28% 2.53% -
  Horiz. % 107.59% 107.50% 104.77% 101.27% 102.82% 102.53% 100.00%
EPS 2.33 1.76 1.62 1.80 1.66 1.96 1.78 19.60%
  QoQ % 32.39% 8.64% -10.00% 8.43% -15.31% 10.11% -
  Horiz. % 130.90% 98.88% 91.01% 101.12% 93.26% 110.11% 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 0.2500 0.2300 0.2300 0.2400 0.2300 0.2200 0.2200 8.87%
  QoQ % 8.70% 0.00% -4.17% 4.35% 4.55% 0.00% -
  Horiz. % 113.64% 104.55% 104.55% 109.09% 104.55% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.2200 0.2150 0.2300 0.3450 0.2350 0.2500 0.2350 -
P/RPS 1.99 1.95 2.14 3.32 2.23 2.38 2.29 -8.91%
  QoQ % 2.05% -8.88% -35.54% 48.88% -6.30% 3.93% -
  Horiz. % 86.90% 85.15% 93.45% 144.98% 97.38% 103.93% 100.00%
P/EPS 6.86 12.19 14.22 19.18 14.17 12.78 13.15 -35.12%
  QoQ % -43.72% -14.28% -25.86% 35.36% 10.88% -2.81% -
  Horiz. % 52.17% 92.70% 108.14% 145.86% 107.76% 97.19% 100.00%
EY 14.57 8.20 7.03 5.21 7.06 7.82 7.60 54.14%
  QoQ % 77.68% 16.64% 34.93% -26.20% -9.72% 2.89% -
  Horiz. % 191.71% 107.89% 92.50% 68.55% 92.89% 102.89% 100.00%
DY 7.27 4.96 6.96 0.00 6.81 4.27 6.81 4.44%
  QoQ % 46.57% -28.74% 0.00% 0.00% 59.48% -37.30% -
  Horiz. % 106.75% 72.83% 102.20% 0.00% 100.00% 62.70% 100.00%
P/NAPS 0.88 0.93 1.00 1.44 1.02 1.14 1.07 -12.19%
  QoQ % -5.38% -7.00% -30.56% 41.18% -10.53% 6.54% -
  Horiz. % 82.24% 86.92% 93.46% 134.58% 95.33% 106.54% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 26/11/19 27/08/19 28/05/19 28/02/19 28/11/18 28/08/18 -
Price 0.2100 0.2150 0.2150 0.2250 0.2850 0.2250 0.2600 -
P/RPS 1.90 1.95 2.00 2.16 2.70 2.14 2.53 -17.34%
  QoQ % -2.56% -2.50% -7.41% -20.00% 26.17% -15.42% -
  Horiz. % 75.10% 77.08% 79.05% 85.38% 106.72% 84.58% 100.00%
P/EPS 6.55 12.19 13.29 12.51 17.19 11.51 14.55 -41.18%
  QoQ % -46.27% -8.28% 6.24% -27.23% 49.35% -20.89% -
  Horiz. % 45.02% 83.78% 91.34% 85.98% 118.14% 79.11% 100.00%
EY 15.26 8.20 7.52 7.99 5.82 8.69 6.87 69.99%
  QoQ % 86.10% 9.04% -5.88% 37.29% -33.03% 26.49% -
  Horiz. % 222.13% 119.36% 109.46% 116.30% 84.72% 126.49% 100.00%
DY 7.62 4.96 7.44 0.00 5.61 4.74 6.15 15.31%
  QoQ % 53.63% -33.33% 0.00% 0.00% 18.35% -22.93% -
  Horiz. % 123.90% 80.65% 120.98% 0.00% 91.22% 77.07% 100.00%
P/NAPS 0.84 0.93 0.93 0.94 1.24 1.02 1.18 -20.22%
  QoQ % -9.68% 0.00% -1.06% -24.19% 21.57% -13.56% -
  Horiz. % 71.19% 78.81% 78.81% 79.66% 105.08% 86.44% 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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS