Highlights

[BTECH] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     13.07%    YoY -     4.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 20,868 13,555 6,553 26,611 19,894 12,935 6,900 108.99%
  QoQ % 53.95% 106.85% -75.37% 33.76% 53.80% 87.46% -
  Horiz. % 302.43% 196.45% 94.97% 385.67% 288.32% 187.46% 100.00%
PBT 4,601 2,848 1,532 5,928 4,891 3,030 1,756 89.95%
  QoQ % 61.55% 85.90% -74.16% 21.20% 61.42% 72.55% -
  Horiz. % 262.02% 162.19% 87.24% 337.59% 278.53% 172.55% 100.00%
Tax -1,157 -741 -392 -1,776 -1,198 -781 -446 88.69%
  QoQ % -56.14% -89.03% 77.93% -48.25% -53.39% -75.11% -
  Horiz. % 259.42% 166.14% 87.89% 398.21% 268.61% 175.11% 100.00%
NP 3,444 2,107 1,140 4,152 3,693 2,249 1,310 90.37%
  QoQ % 63.46% 84.82% -72.54% 12.43% 64.21% 71.68% -
  Horiz. % 262.90% 160.84% 87.02% 316.95% 281.91% 171.68% 100.00%
NP to SH 3,333 2,038 1,133 4,179 3,696 2,251 1,305 86.74%
  QoQ % 63.54% 79.88% -72.89% 13.07% 64.19% 72.49% -
  Horiz. % 255.40% 156.17% 86.82% 320.23% 283.22% 172.49% 100.00%
Tax Rate 25.15 % 26.02 % 25.59 % 29.96 % 24.49 % 25.78 % 25.40 % -0.66%
  QoQ % -3.34% 1.68% -14.59% 22.34% -5.00% 1.50% -
  Horiz. % 99.02% 102.44% 100.75% 117.95% 96.42% 101.50% 100.00%
Total Cost 17,424 11,448 5,413 22,459 16,201 10,686 5,590 113.23%
  QoQ % 52.20% 111.49% -75.90% 38.63% 51.61% 91.16% -
  Horiz. % 311.70% 204.79% 96.83% 401.77% 289.82% 191.16% 100.00%
Net Worth 57,960 57,960 60,479 57,960 55,439 55,439 57,960 -
  QoQ % 0.00% -4.17% 4.35% 4.55% 0.00% -4.35% -
  Horiz. % 100.00% 100.00% 104.35% 100.00% 95.65% 95.65% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,016 2,016 - 4,032 2,016 2,016 - -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
Div Payout % 60.49 % 98.92 % - % 96.48 % 54.55 % 89.56 % - % -
  QoQ % -38.85% 0.00% 0.00% 76.87% -39.09% 0.00% -
  Horiz. % 67.54% 110.45% 0.00% 107.73% 60.91% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 57,960 57,960 60,479 57,960 55,439 55,439 57,960 -
  QoQ % 0.00% -4.17% 4.35% 4.55% 0.00% -4.35% -
  Horiz. % 100.00% 100.00% 104.35% 100.00% 95.65% 95.65% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 16.50 % 15.54 % 17.40 % 15.60 % 18.56 % 17.39 % 18.99 % -8.94%
  QoQ % 6.18% -10.69% 11.54% -15.95% 6.73% -8.43% -
  Horiz. % 86.89% 81.83% 91.63% 82.15% 97.74% 91.57% 100.00%
ROE 5.75 % 3.52 % 1.87 % 7.21 % 6.67 % 4.06 % 2.25 % 86.81%
  QoQ % 63.35% 88.24% -74.06% 8.10% 64.29% 80.44% -
  Horiz. % 255.56% 156.44% 83.11% 320.44% 296.44% 180.44% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.28 5.38 2.60 10.56 7.89 5.13 2.74 108.88%
  QoQ % 53.90% 106.92% -75.38% 33.84% 53.80% 87.23% -
  Horiz. % 302.19% 196.35% 94.89% 385.40% 287.96% 187.23% 100.00%
EPS 1.32 0.81 0.45 1.66 1.47 0.89 0.52 85.98%
  QoQ % 62.96% 80.00% -72.89% 12.93% 65.17% 71.15% -
  Horiz. % 253.85% 155.77% 86.54% 319.23% 282.69% 171.15% 100.00%
DPS 0.80 0.80 0.00 1.60 0.80 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.2300 0.2300 0.2400 0.2300 0.2200 0.2200 0.2300 -
  QoQ % 0.00% -4.17% 4.35% 4.55% 0.00% -4.35% -
  Horiz. % 100.00% 100.00% 104.35% 100.00% 95.65% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.28 5.38 2.60 10.56 7.89 5.13 2.74 108.88%
  QoQ % 53.90% 106.92% -75.38% 33.84% 53.80% 87.23% -
  Horiz. % 302.19% 196.35% 94.89% 385.40% 287.96% 187.23% 100.00%
EPS 1.32 0.81 0.45 1.66 1.47 0.89 0.52 85.98%
  QoQ % 62.96% 80.00% -72.89% 12.93% 65.17% 71.15% -
  Horiz. % 253.85% 155.77% 86.54% 319.23% 282.69% 171.15% 100.00%
DPS 0.80 0.80 0.00 1.60 0.80 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 0.2300 0.2300 0.2400 0.2300 0.2200 0.2200 0.2300 -
  QoQ % 0.00% -4.17% 4.35% 4.55% 0.00% -4.35% -
  Horiz. % 100.00% 100.00% 104.35% 100.00% 95.65% 95.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.2150 0.2300 0.3450 0.2350 0.2500 0.2350 0.2950 -
P/RPS 2.60 4.28 13.27 2.23 3.17 4.58 10.77 -61.20%
  QoQ % -39.25% -67.75% 495.07% -29.65% -30.79% -57.47% -
  Horiz. % 24.14% 39.74% 123.21% 20.71% 29.43% 42.53% 100.00%
P/EPS 16.26 28.44 76.73 14.17 17.05 26.31 56.97 -56.62%
  QoQ % -42.83% -62.93% 441.50% -16.89% -35.20% -53.82% -
  Horiz. % 28.54% 49.92% 134.68% 24.87% 29.93% 46.18% 100.00%
EY 6.15 3.52 1.30 7.06 5.87 3.80 1.76 130.10%
  QoQ % 74.72% 170.77% -81.59% 20.27% 54.47% 115.91% -
  Horiz. % 349.43% 200.00% 73.86% 401.14% 333.52% 215.91% 100.00%
DY 3.72 3.48 0.00 6.81 3.20 3.40 0.00 -
  QoQ % 6.90% 0.00% 0.00% 112.81% -5.88% 0.00% -
  Horiz. % 109.41% 102.35% 0.00% 200.29% 94.12% 100.00% -
P/NAPS 0.93 1.00 1.44 1.02 1.14 1.07 1.28 -19.16%
  QoQ % -7.00% -30.56% 41.18% -10.53% 6.54% -16.41% -
  Horiz. % 72.66% 78.12% 112.50% 79.69% 89.06% 83.59% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 28/05/19 28/02/19 28/11/18 28/08/18 - -
Price 0.2150 0.2150 0.2250 0.2850 0.2250 0.2600 0.2500 -
P/RPS 2.60 4.00 8.65 2.70 2.85 5.07 9.13 -56.68%
  QoQ % -35.00% -53.76% 220.37% -5.26% -43.79% -44.47% -
  Horiz. % 28.48% 43.81% 94.74% 29.57% 31.22% 55.53% 100.00%
P/EPS 16.26 26.58 50.04 17.19 15.34 29.11 48.28 -51.56%
  QoQ % -38.83% -46.88% 191.10% 12.06% -47.30% -39.71% -
  Horiz. % 33.68% 55.05% 103.65% 35.60% 31.77% 60.29% 100.00%
EY 6.15 3.76 2.00 5.82 6.52 3.44 2.07 106.53%
  QoQ % 63.56% 88.00% -65.64% -10.74% 89.53% 66.18% -
  Horiz. % 297.10% 181.64% 96.62% 281.16% 314.98% 166.18% 100.00%
DY 3.72 3.72 0.00 5.61 3.56 3.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 57.58% 15.58% 0.00% -
  Horiz. % 120.78% 120.78% 0.00% 182.14% 115.58% 100.00% -
P/NAPS 0.93 0.93 0.94 1.24 1.02 1.18 1.09 -10.03%
  QoQ % 0.00% -1.06% -24.19% 21.57% -13.56% 8.26% -
  Horiz. % 85.32% 85.32% 86.24% 113.76% 93.58% 108.26% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

534  354  600  593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.775+0.14 
 NETX 0.010.00 
 MMAG-WB 0.195-0.15 
 SOLUTN 0.69+0.05 
 KANGER 0.31+0.025 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 PASUKGB 0.125+0.02 
 NOTION 1.14+0.14 
 XOX 0.1850.00 

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