Highlights

[BTECH] QoQ Quarter Result on 2018-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -28.28%    YoY -     -14.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 6,553 6,717 6,959 6,035 6,900 5,721 7,210 -6.18%
  QoQ % -2.44% -3.48% 15.31% -12.54% 20.61% -20.65% -
  Horiz. % 90.89% 93.16% 96.52% 83.70% 95.70% 79.35% 100.00%
PBT 1,532 1,037 1,861 1,274 1,756 826 1,552 -0.86%
  QoQ % 47.73% -44.28% 46.08% -27.45% 112.59% -46.78% -
  Horiz. % 98.71% 66.82% 119.91% 82.09% 113.14% 53.22% 100.00%
Tax -392 -578 -417 -335 -446 -328 -367 4.50%
  QoQ % 32.18% -38.61% -24.48% 24.89% -35.98% 10.63% -
  Horiz. % 106.81% 157.49% 113.62% 91.28% 121.53% 89.37% 100.00%
NP 1,140 459 1,444 939 1,310 498 1,185 -2.55%
  QoQ % 148.37% -68.21% 53.78% -28.32% 163.05% -57.97% -
  Horiz. % 96.20% 38.73% 121.86% 79.24% 110.55% 42.03% 100.00%
NP to SH 1,133 483 1,445 936 1,305 476 1,151 -1.05%
  QoQ % 134.58% -66.57% 54.38% -28.28% 174.16% -58.64% -
  Horiz. % 98.44% 41.96% 125.54% 81.32% 113.38% 41.36% 100.00%
Tax Rate 25.59 % 55.74 % 22.41 % 26.30 % 25.40 % 39.71 % 23.65 % 5.40%
  QoQ % -54.09% 148.73% -14.79% 3.54% -36.04% 67.91% -
  Horiz. % 108.20% 235.69% 94.76% 111.21% 107.40% 167.91% 100.00%
Total Cost 5,413 6,258 5,515 5,096 5,590 5,223 6,025 -6.90%
  QoQ % -13.50% 13.47% 8.22% -8.84% 7.03% -13.31% -
  Horiz. % 89.84% 103.87% 91.54% 84.58% 92.78% 86.69% 100.00%
Net Worth 60,479 57,960 55,439 55,439 57,960 55,439 55,439 5.98%
  QoQ % 4.35% 4.55% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 109.09% 104.55% 100.00% 100.00% 104.55% 100.00% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 2,016 - 2,016 - 2,016 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 417.39 % - % 215.38 % - % 423.53 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.55% 0.00% 50.85% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 60,479 57,960 55,439 55,439 57,960 55,439 55,439 5.98%
  QoQ % 4.35% 4.55% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 109.09% 104.55% 100.00% 100.00% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.40 % 6.83 % 20.75 % 15.56 % 18.99 % 8.70 % 16.44 % 3.86%
  QoQ % 154.76% -67.08% 33.35% -18.06% 118.28% -47.08% -
  Horiz. % 105.84% 41.55% 126.22% 94.65% 115.51% 52.92% 100.00%
ROE 1.87 % 0.83 % 2.61 % 1.69 % 2.25 % 0.86 % 2.08 % -6.86%
  QoQ % 125.30% -68.20% 54.44% -24.89% 161.63% -58.65% -
  Horiz. % 89.90% 39.90% 125.48% 81.25% 108.17% 41.35% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.60 2.67 2.76 2.39 2.74 2.27 2.86 -6.16%
  QoQ % -2.62% -3.26% 15.48% -12.77% 20.70% -20.63% -
  Horiz. % 90.91% 93.36% 96.50% 83.57% 95.80% 79.37% 100.00%
EPS 0.45 0.19 0.57 0.37 0.52 0.19 0.46 -1.46%
  QoQ % 136.84% -66.67% 54.05% -28.85% 173.68% -58.70% -
  Horiz. % 97.83% 41.30% 123.91% 80.43% 113.04% 41.30% 100.00%
DPS 0.00 0.80 0.00 0.80 0.00 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.2400 0.2300 0.2200 0.2200 0.2300 0.2200 0.2200 5.98%
  QoQ % 4.35% 4.55% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 109.09% 104.55% 100.00% 100.00% 104.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 251,777
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.60 2.67 2.76 2.39 2.74 2.27 2.86 -6.16%
  QoQ % -2.62% -3.26% 15.48% -12.77% 20.70% -20.63% -
  Horiz. % 90.91% 93.36% 96.50% 83.57% 95.80% 79.37% 100.00%
EPS 0.45 0.19 0.57 0.37 0.52 0.19 0.46 -1.46%
  QoQ % 136.84% -66.67% 54.05% -28.85% 173.68% -58.70% -
  Horiz. % 97.83% 41.30% 123.91% 80.43% 113.04% 41.30% 100.00%
DPS 0.00 0.80 0.00 0.80 0.00 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.2400 0.2300 0.2200 0.2200 0.2300 0.2200 0.2200 5.98%
  QoQ % 4.35% 4.55% 0.00% -4.35% 4.55% 0.00% -
  Horiz. % 109.09% 104.55% 100.00% 100.00% 104.55% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.3450 0.2350 0.2500 0.2350 0.2950 0.2900 0.3250 -
P/RPS 13.27 8.82 9.05 9.81 10.77 12.77 11.36 10.93%
  QoQ % 50.45% -2.54% -7.75% -8.91% -15.66% 12.41% -
  Horiz. % 116.81% 77.64% 79.67% 86.36% 94.81% 112.41% 100.00%
P/EPS 76.73 122.61 43.60 63.27 56.97 153.53 71.16 5.16%
  QoQ % -37.42% 181.22% -31.09% 11.06% -62.89% 115.75% -
  Horiz. % 107.83% 172.30% 61.27% 88.91% 80.06% 215.75% 100.00%
EY 1.30 0.82 2.29 1.58 1.76 0.65 1.41 -5.28%
  QoQ % 58.54% -64.19% 44.94% -10.23% 170.77% -53.90% -
  Horiz. % 92.20% 58.16% 162.41% 112.06% 124.82% 46.10% 100.00%
DY 0.00 3.40 0.00 3.40 0.00 2.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.19% 0.00% 123.19% 0.00% 100.00% -
P/NAPS 1.44 1.02 1.14 1.07 1.28 1.32 1.48 -1.81%
  QoQ % 41.18% -10.53% 6.54% -16.41% -3.03% -10.81% -
  Horiz. % 97.30% 68.92% 77.03% 72.30% 86.49% 89.19% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 28/11/18 28/08/18 - 22/02/18 21/11/17 -
Price 0.2250 0.2850 0.2250 0.2600 0.2500 0.3200 0.3000 -
P/RPS 8.65 10.69 8.15 10.86 9.13 14.10 10.49 -12.08%
  QoQ % -19.08% 31.17% -24.95% 18.95% -35.25% 34.41% -
  Horiz. % 82.46% 101.91% 77.69% 103.53% 87.04% 134.41% 100.00%
P/EPS 50.04 148.70 39.24 70.00 48.28 169.41 65.68 -16.60%
  QoQ % -66.35% 278.95% -43.94% 44.99% -71.50% 157.93% -
  Horiz. % 76.19% 226.40% 59.74% 106.58% 73.51% 257.93% 100.00%
EY 2.00 0.67 2.55 1.43 2.07 0.59 1.52 20.10%
  QoQ % 198.51% -73.73% 78.32% -30.92% 250.85% -61.18% -
  Horiz. % 131.58% 44.08% 167.76% 94.08% 136.18% 38.82% 100.00%
DY 0.00 2.81 0.00 3.08 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.40% 0.00% 123.20% 0.00% 100.00% -
P/NAPS 0.94 1.24 1.02 1.18 1.09 1.45 1.36 -21.84%
  QoQ % -24.19% 21.57% -13.56% 8.26% -24.83% 6.62% -
  Horiz. % 69.12% 91.18% 75.00% 86.76% 80.15% 106.62% 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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers