Highlights

[BTECH] QoQ TTM Result on 2017-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     2.12%    YoY -     -17.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 25,615 25,866 26,472 25,760 26,699 27,822 28,056 -5.88%
  QoQ % -0.97% -2.29% 2.76% -3.52% -4.04% -0.83% -
  Horiz. % 91.30% 92.19% 94.35% 91.82% 95.16% 99.17% 100.00%
PBT 5,717 5,408 5,585 5,538 5,112 5,195 5,561 1.86%
  QoQ % 5.71% -3.17% 0.85% 8.33% -1.60% -6.58% -
  Horiz. % 102.81% 97.25% 100.43% 99.59% 91.93% 93.42% 100.00%
Tax -1,526 -1,476 -1,498 -1,526 -1,196 -1,209 -1,290 11.84%
  QoQ % -3.39% 1.47% 1.83% -27.59% 1.08% 6.28% -
  Horiz. % 118.29% 114.42% 116.12% 118.29% 92.71% 93.72% 100.00%
NP 4,191 3,932 4,087 4,012 3,916 3,986 4,271 -1.25%
  QoQ % 6.59% -3.79% 1.87% 2.45% -1.76% -6.67% -
  Horiz. % 98.13% 92.06% 95.69% 93.94% 91.69% 93.33% 100.00%
NP to SH 4,162 3,868 4,033 3,998 3,915 4,016 4,280 -1.84%
  QoQ % 7.60% -4.09% 0.88% 2.12% -2.51% -6.17% -
  Horiz. % 97.24% 90.37% 94.23% 93.41% 91.47% 93.83% 100.00%
Tax Rate 26.69 % 27.29 % 26.82 % 27.56 % 23.40 % 23.27 % 23.20 % 9.78%
  QoQ % -2.20% 1.75% -2.69% 17.78% 0.56% 0.30% -
  Horiz. % 115.04% 117.63% 115.60% 118.79% 100.86% 100.30% 100.00%
Total Cost 21,424 21,934 22,385 21,748 22,783 23,836 23,785 -6.73%
  QoQ % -2.33% -2.01% 2.93% -4.54% -4.42% 0.21% -
  Horiz. % 90.07% 92.22% 94.11% 91.44% 95.79% 100.21% 100.00%
Net Worth 55,439 55,439 57,960 55,439 55,439 55,439 57,960 -2.92%
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% -4.35% -
  Horiz. % 95.65% 95.65% 100.00% 95.65% 95.65% 95.65% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 4,032 4,032 4,032 4,032 4,032 4,032 3,855 3.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.58% -
  Horiz. % 104.58% 104.58% 104.58% 104.58% 104.58% 104.58% 100.00%
Div Payout % 96.88 % 104.24 % 99.98 % 100.85 % 102.99 % 100.40 % 90.08 % 4.97%
  QoQ % -7.06% 4.26% -0.86% -2.08% 2.58% 11.46% -
  Horiz. % 107.55% 115.72% 110.99% 111.96% 114.33% 111.46% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 55,439 55,439 57,960 55,439 55,439 55,439 57,960 -2.92%
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% -4.35% -
  Horiz. % 95.65% 95.65% 100.00% 95.65% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 16.36 % 15.20 % 15.44 % 15.57 % 14.67 % 14.33 % 15.22 % 4.93%
  QoQ % 7.63% -1.55% -0.83% 6.13% 2.37% -5.85% -
  Horiz. % 107.49% 99.87% 101.45% 102.30% 96.39% 94.15% 100.00%
ROE 7.51 % 6.98 % 6.96 % 7.21 % 7.06 % 7.24 % 7.38 % 1.17%
  QoQ % 7.59% 0.29% -3.47% 2.12% -2.49% -1.90% -
  Horiz. % 101.76% 94.58% 94.31% 97.70% 95.66% 98.10% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.16 10.26 10.50 10.22 10.59 11.04 11.13 -5.89%
  QoQ % -0.97% -2.29% 2.74% -3.49% -4.08% -0.81% -
  Horiz. % 91.28% 92.18% 94.34% 91.82% 95.15% 99.19% 100.00%
EPS 1.65 1.53 1.60 1.59 1.55 1.59 1.70 -1.97%
  QoQ % 7.84% -4.38% 0.63% 2.58% -2.52% -6.47% -
  Horiz. % 97.06% 90.00% 94.12% 93.53% 91.18% 93.53% 100.00%
DPS 1.60 1.60 1.60 1.60 1.60 1.60 1.53 3.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.58% -
  Horiz. % 104.58% 104.58% 104.58% 104.58% 104.58% 104.58% 100.00%
NAPS 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 0.2300 -2.92%
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% -4.35% -
  Horiz. % 95.65% 95.65% 100.00% 95.65% 95.65% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.16 10.26 10.50 10.22 10.59 11.04 11.13 -5.89%
  QoQ % -0.97% -2.29% 2.74% -3.49% -4.08% -0.81% -
  Horiz. % 91.28% 92.18% 94.34% 91.82% 95.15% 99.19% 100.00%
EPS 1.65 1.53 1.60 1.59 1.55 1.59 1.70 -1.97%
  QoQ % 7.84% -4.38% 0.63% 2.58% -2.52% -6.47% -
  Horiz. % 97.06% 90.00% 94.12% 93.53% 91.18% 93.53% 100.00%
DPS 1.60 1.60 1.60 1.60 1.60 1.60 1.53 3.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.58% -
  Horiz. % 104.58% 104.58% 104.58% 104.58% 104.58% 104.58% 100.00%
NAPS 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 0.2300 -2.92%
  QoQ % 0.00% -4.35% 4.55% 0.00% 0.00% -4.35% -
  Horiz. % 95.65% 95.65% 100.00% 95.65% 95.65% 95.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2500 0.2350 0.2950 0.2900 0.3250 0.3300 0.3600 -
P/RPS 2.46 2.29 2.81 2.84 3.07 2.99 3.23 -16.59%
  QoQ % 7.42% -18.51% -1.06% -7.49% 2.68% -7.43% -
  Horiz. % 76.16% 70.90% 87.00% 87.93% 95.05% 92.57% 100.00%
P/EPS 15.14 15.31 18.43 18.28 20.92 20.71 21.20 -20.09%
  QoQ % -1.11% -16.93% 0.82% -12.62% 1.01% -2.31% -
  Horiz. % 71.42% 72.22% 86.93% 86.23% 98.68% 97.69% 100.00%
EY 6.61 6.53 5.43 5.47 4.78 4.83 4.72 25.15%
  QoQ % 1.23% 20.26% -0.73% 14.44% -1.04% 2.33% -
  Horiz. % 140.04% 138.35% 115.04% 115.89% 101.27% 102.33% 100.00%
DY 6.40 6.81 5.42 5.52 4.92 4.85 4.25 31.35%
  QoQ % -6.02% 25.65% -1.81% 12.20% 1.44% 14.12% -
  Horiz. % 150.59% 160.24% 127.53% 129.88% 115.76% 114.12% 100.00%
P/NAPS 1.14 1.07 1.28 1.32 1.48 1.50 1.57 -19.20%
  QoQ % 6.54% -16.41% -3.03% -10.81% -1.33% -4.46% -
  Horiz. % 72.61% 68.15% 81.53% 84.08% 94.27% 95.54% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 23/05/18 22/02/18 21/11/17 25/08/17 22/05/17 -
Price 0.2250 0.2600 0.2500 0.3200 0.3000 0.3200 0.3750 -
P/RPS 2.21 2.53 2.38 3.13 2.83 2.90 3.37 -24.50%
  QoQ % -12.65% 6.30% -23.96% 10.60% -2.41% -13.95% -
  Horiz. % 65.58% 75.07% 70.62% 92.88% 83.98% 86.05% 100.00%
P/EPS 13.62 16.94 15.62 20.17 19.31 20.08 22.08 -27.52%
  QoQ % -19.60% 8.45% -22.56% 4.45% -3.83% -9.06% -
  Horiz. % 61.68% 76.72% 70.74% 91.35% 87.45% 90.94% 100.00%
EY 7.34 5.90 6.40 4.96 5.18 4.98 4.53 37.91%
  QoQ % 24.41% -7.81% 29.03% -4.25% 4.02% 9.93% -
  Horiz. % 162.03% 130.24% 141.28% 109.49% 114.35% 109.93% 100.00%
DY 7.11 6.15 6.40 5.00 5.33 5.00 4.08 44.76%
  QoQ % 15.61% -3.91% 28.00% -6.19% 6.60% 22.55% -
  Horiz. % 174.26% 150.74% 156.86% 122.55% 130.64% 122.55% 100.00%
P/NAPS 1.02 1.18 1.09 1.45 1.36 1.45 1.63 -26.82%
  QoQ % -13.56% 8.26% -24.83% 6.62% -6.21% -11.04% -
  Horiz. % 62.58% 72.39% 66.87% 88.96% 83.44% 88.96% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers