Highlights

[BTECH] QoQ TTM Result on 2019-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -0.78%    YoY -     2.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 27,231 26,264 26,611 25,615 25,866 26,472 25,760 3.78%
  QoQ % 3.68% -1.30% 3.89% -0.97% -2.29% 2.76% -
  Horiz. % 105.71% 101.96% 103.30% 99.44% 100.41% 102.76% 100.00%
PBT 5,746 5,704 5,928 5,717 5,408 5,585 5,538 2.50%
  QoQ % 0.74% -3.78% 3.69% 5.71% -3.17% 0.85% -
  Horiz. % 103.76% 103.00% 107.04% 103.23% 97.65% 100.85% 100.00%
Tax -1,736 -1,722 -1,776 -1,526 -1,476 -1,498 -1,526 9.00%
  QoQ % -0.81% 3.04% -16.38% -3.39% 1.47% 1.83% -
  Horiz. % 113.76% 112.84% 116.38% 100.00% 96.72% 98.17% 100.00%
NP 4,010 3,982 4,152 4,191 3,932 4,087 4,012 -0.03%
  QoQ % 0.70% -4.09% -0.93% 6.59% -3.79% 1.87% -
  Horiz. % 99.95% 99.25% 103.49% 104.46% 98.01% 101.87% 100.00%
NP to SH 3,966 3,997 4,169 4,162 3,868 4,033 3,998 -0.54%
  QoQ % -0.78% -4.13% 0.17% 7.60% -4.09% 0.88% -
  Horiz. % 99.20% 99.97% 104.28% 104.10% 96.75% 100.88% 100.00%
Tax Rate 30.21 % 30.19 % 29.96 % 26.69 % 27.29 % 26.82 % 27.56 % 6.33%
  QoQ % 0.07% 0.77% 12.25% -2.20% 1.75% -2.69% -
  Horiz. % 109.62% 109.54% 108.71% 96.84% 99.02% 97.31% 100.00%
Total Cost 23,221 22,282 22,459 21,424 21,934 22,385 21,748 4.48%
  QoQ % 4.21% -0.79% 4.83% -2.33% -2.01% 2.93% -
  Horiz. % 106.77% 102.46% 103.27% 98.51% 100.86% 102.93% 100.00%
Net Worth 57,960 60,479 57,960 55,439 55,439 57,960 55,439 3.02%
  QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% -
  Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,032 4,032 4,032 4,032 4,032 4,032 4,032 -
  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%
Div Payout % 101.66 % 100.88 % 96.71 % 96.88 % 104.24 % 99.98 % 100.85 % 0.54%
  QoQ % 0.77% 4.31% -0.18% -7.06% 4.26% -0.86% -
  Horiz. % 100.80% 100.03% 95.89% 96.06% 103.36% 99.14% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 57,960 60,479 57,960 55,439 55,439 57,960 55,439 3.02%
  QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% -
  Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.73 % 15.16 % 15.60 % 16.36 % 15.20 % 15.44 % 15.57 % -3.64%
  QoQ % -2.84% -2.82% -4.65% 7.63% -1.55% -0.83% -
  Horiz. % 94.61% 97.37% 100.19% 105.07% 97.62% 99.17% 100.00%
ROE 6.84 % 6.61 % 7.19 % 7.51 % 6.98 % 6.96 % 7.21 % -3.46%
  QoQ % 3.48% -8.07% -4.26% 7.59% 0.29% -3.47% -
  Horiz. % 94.87% 91.68% 99.72% 104.16% 96.81% 96.53% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.81 10.42 10.56 10.16 10.26 10.50 10.22 3.82%
  QoQ % 3.74% -1.33% 3.94% -0.97% -2.29% 2.74% -
  Horiz. % 105.77% 101.96% 103.33% 99.41% 100.39% 102.74% 100.00%
EPS 1.57 1.59 1.65 1.65 1.53 1.60 1.59 -0.84%
  QoQ % -1.26% -3.64% 0.00% 7.84% -4.38% 0.63% -
  Horiz. % 98.74% 100.00% 103.77% 103.77% 96.23% 100.63% 100.00%
DPS 1.60 1.60 1.60 1.60 1.60 1.60 1.60 -
  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%
NAPS 0.2300 0.2400 0.2300 0.2200 0.2200 0.2300 0.2200 3.02%
  QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% -
  Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.81 10.42 10.56 10.16 10.26 10.50 10.22 3.82%
  QoQ % 3.74% -1.33% 3.94% -0.97% -2.29% 2.74% -
  Horiz. % 105.77% 101.96% 103.33% 99.41% 100.39% 102.74% 100.00%
EPS 1.57 1.59 1.65 1.65 1.53 1.60 1.59 -0.84%
  QoQ % -1.26% -3.64% 0.00% 7.84% -4.38% 0.63% -
  Horiz. % 98.74% 100.00% 103.77% 103.77% 96.23% 100.63% 100.00%
DPS 1.60 1.60 1.60 1.60 1.60 1.60 1.60 -
  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%
NAPS 0.2300 0.2400 0.2300 0.2200 0.2200 0.2300 0.2200 3.02%
  QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% -
  Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2300 0.3450 0.2350 0.2500 0.2350 0.2950 0.2900 -
P/RPS 2.13 3.31 2.23 2.46 2.29 2.81 2.84 -17.50%
  QoQ % -35.65% 48.43% -9.35% 7.42% -18.51% -1.06% -
  Horiz. % 75.00% 116.55% 78.52% 86.62% 80.63% 98.94% 100.00%
P/EPS 14.61 21.75 14.20 15.14 15.31 18.43 18.28 -13.91%
  QoQ % -32.83% 53.17% -6.21% -1.11% -16.93% 0.82% -
  Horiz. % 79.92% 118.98% 77.68% 82.82% 83.75% 100.82% 100.00%
EY 6.84 4.60 7.04 6.61 6.53 5.43 5.47 16.12%
  QoQ % 48.70% -34.66% 6.51% 1.23% 20.26% -0.73% -
  Horiz. % 125.05% 84.10% 128.70% 120.84% 119.38% 99.27% 100.00%
DY 6.96 4.64 6.81 6.40 6.81 5.42 5.52 16.76%
  QoQ % 50.00% -31.86% 6.41% -6.02% 25.65% -1.81% -
  Horiz. % 126.09% 84.06% 123.37% 115.94% 123.37% 98.19% 100.00%
P/NAPS 1.00 1.44 1.02 1.14 1.07 1.28 1.32 -16.94%
  QoQ % -30.56% 41.18% -10.53% 6.54% -16.41% -3.03% -
  Horiz. % 75.76% 109.09% 77.27% 86.36% 81.06% 96.97% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 28/02/19 28/11/18 28/08/18 23/05/18 22/02/18 -
Price 0.2150 0.2250 0.2850 0.2250 0.2600 0.2500 0.3200 -
P/RPS 1.99 2.16 2.70 2.21 2.53 2.38 3.13 -26.12%
  QoQ % -7.87% -20.00% 22.17% -12.65% 6.30% -23.96% -
  Horiz. % 63.58% 69.01% 86.26% 70.61% 80.83% 76.04% 100.00%
P/EPS 13.66 14.19 17.23 13.62 16.94 15.62 20.17 -22.94%
  QoQ % -3.74% -17.64% 26.51% -19.60% 8.45% -22.56% -
  Horiz. % 67.72% 70.35% 85.42% 67.53% 83.99% 77.44% 100.00%
EY 7.32 7.05 5.80 7.34 5.90 6.40 4.96 29.72%
  QoQ % 3.83% 21.55% -20.98% 24.41% -7.81% 29.03% -
  Horiz. % 147.58% 142.14% 116.94% 147.98% 118.95% 129.03% 100.00%
DY 7.44 7.11 5.61 7.11 6.15 6.40 5.00 30.43%
  QoQ % 4.64% 26.74% -21.10% 15.61% -3.91% 28.00% -
  Horiz. % 148.80% 142.20% 112.20% 142.20% 123.00% 128.00% 100.00%
P/NAPS 0.93 0.94 1.24 1.02 1.18 1.09 1.45 -25.69%
  QoQ % -1.06% -24.19% 21.57% -13.56% 8.26% -24.83% -
  Horiz. % 64.14% 64.83% 85.52% 70.34% 81.38% 75.17% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers