Highlights

[BTECH] QoQ 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 -     -66.57%    YoY -     1.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 7,313 7,002 6,553 6,717 6,959 6,035 6,900 3.95%
  QoQ % 4.44% 6.85% -2.44% -3.48% 15.31% -12.54% -
  Horiz. % 105.99% 101.48% 94.97% 97.35% 100.86% 87.46% 100.00%
PBT 1,753 1,316 1,532 1,037 1,861 1,274 1,756 -0.11%
  QoQ % 33.21% -14.10% 47.73% -44.28% 46.08% -27.45% -
  Horiz. % 99.83% 74.94% 87.24% 59.05% 105.98% 72.55% 100.00%
Tax -416 -349 -392 -578 -417 -335 -446 -4.53%
  QoQ % -19.20% 10.97% 32.18% -38.61% -24.48% 24.89% -
  Horiz. % 93.27% 78.25% 87.89% 129.60% 93.50% 75.11% 100.00%
NP 1,337 967 1,140 459 1,444 939 1,310 1.37%
  QoQ % 38.26% -15.18% 148.37% -68.21% 53.78% -28.32% -
  Horiz. % 102.06% 73.82% 87.02% 35.04% 110.23% 71.68% 100.00%
NP to SH 1,295 905 1,133 483 1,445 936 1,305 -0.51%
  QoQ % 43.09% -20.12% 134.58% -66.57% 54.38% -28.28% -
  Horiz. % 99.23% 69.35% 86.82% 37.01% 110.73% 71.72% 100.00%
Tax Rate 23.73 % 26.52 % 25.59 % 55.74 % 22.41 % 26.30 % 25.40 % -4.43%
  QoQ % -10.52% 3.63% -54.09% 148.73% -14.79% 3.54% -
  Horiz. % 93.43% 104.41% 100.75% 219.45% 88.23% 103.54% 100.00%
Total Cost 5,976 6,035 5,413 6,258 5,515 5,096 5,590 4.55%
  QoQ % -0.98% 11.49% -13.50% 13.47% 8.22% -8.84% -
  Horiz. % 106.91% 107.96% 96.83% 111.95% 98.66% 91.16% 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 - 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 % - % 222.76 % - % 417.39 % - % 215.38 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.43% 0.00% 193.79% 0.00% 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 18.28 % 13.81 % 17.40 % 6.83 % 20.75 % 15.56 % 18.99 % -2.51%
  QoQ % 32.37% -20.63% 154.76% -67.08% 33.35% -18.06% -
  Horiz. % 96.26% 72.72% 91.63% 35.97% 109.27% 81.94% 100.00%
ROE 2.23 % 1.56 % 1.87 % 0.83 % 2.61 % 1.69 % 2.25 % -0.59%
  QoQ % 42.95% -16.58% 125.30% -68.20% 54.44% -24.89% -
  Horiz. % 99.11% 69.33% 83.11% 36.89% 116.00% 75.11% 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 2.90 2.78 2.60 2.67 2.76 2.39 2.74 3.85%
  QoQ % 4.32% 6.92% -2.62% -3.26% 15.48% -12.77% -
  Horiz. % 105.84% 101.46% 94.89% 97.45% 100.73% 87.23% 100.00%
EPS 0.51 0.36 0.45 0.19 0.57 0.37 0.52 -1.29%
  QoQ % 41.67% -20.00% 136.84% -66.67% 54.05% -28.85% -
  Horiz. % 98.08% 69.23% 86.54% 36.54% 109.62% 71.15% 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 0.2300 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 2.90 2.78 2.60 2.67 2.76 2.39 2.74 3.85%
  QoQ % 4.32% 6.92% -2.62% -3.26% 15.48% -12.77% -
  Horiz. % 105.84% 101.46% 94.89% 97.45% 100.73% 87.23% 100.00%
EPS 0.51 0.36 0.45 0.19 0.57 0.37 0.52 -1.29%
  QoQ % 41.67% -20.00% 136.84% -66.67% 54.05% -28.85% -
  Horiz. % 98.08% 69.23% 86.54% 36.54% 109.62% 71.15% 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 0.2300 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 7.41 8.28 13.27 8.82 9.05 9.81 10.77 -22.05%
  QoQ % -10.51% -37.60% 50.45% -2.54% -7.75% -8.91% -
  Horiz. % 68.80% 76.88% 123.21% 81.89% 84.03% 91.09% 100.00%
P/EPS 41.84 64.04 76.73 122.61 43.60 63.27 56.97 -18.58%
  QoQ % -34.67% -16.54% -37.42% 181.22% -31.09% 11.06% -
  Horiz. % 73.44% 112.41% 134.68% 215.22% 76.53% 111.06% 100.00%
EY 2.39 1.56 1.30 0.82 2.29 1.58 1.76 22.61%
  QoQ % 53.21% 20.00% 58.54% -64.19% 44.94% -10.23% -
  Horiz. % 135.80% 88.64% 73.86% 46.59% 130.11% 89.77% 100.00%
DY 0.00 3.48 0.00 3.40 0.00 3.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.35% 0.00% 100.00% 0.00% 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 7.41 7.74 8.65 10.69 8.15 10.86 9.13 -12.98%
  QoQ % -4.26% -10.52% -19.08% 31.17% -24.95% 18.95% -
  Horiz. % 81.16% 84.78% 94.74% 117.09% 89.27% 118.95% 100.00%
P/EPS 41.84 59.87 50.04 148.70 39.24 70.00 48.28 -9.10%
  QoQ % -30.12% 19.64% -66.35% 278.95% -43.94% 44.99% -
  Horiz. % 86.66% 124.01% 103.65% 308.00% 81.28% 144.99% 100.00%
EY 2.39 1.67 2.00 0.67 2.55 1.43 2.07 10.05%
  QoQ % 43.11% -16.50% 198.51% -73.73% 78.32% -30.92% -
  Horiz. % 115.46% 80.68% 96.62% 32.37% 123.19% 69.08% 100.00%
DY 0.00 3.72 0.00 2.81 0.00 3.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.78% 0.00% 91.23% 0.00% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers