Highlights

[BTECH] QoQ TTM Result on 2018-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     0.88%    YoY -     -5.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 26,611 25,615 25,866 26,472 25,760 26,699 27,822 -2.92%
  QoQ % 3.89% -0.97% -2.29% 2.76% -3.52% -4.04% -
  Horiz. % 95.65% 92.07% 92.97% 95.15% 92.59% 95.96% 100.00%
PBT 5,928 5,717 5,408 5,585 5,538 5,112 5,195 9.17%
  QoQ % 3.69% 5.71% -3.17% 0.85% 8.33% -1.60% -
  Horiz. % 114.11% 110.05% 104.10% 107.51% 106.60% 98.40% 100.00%
Tax -1,776 -1,526 -1,476 -1,498 -1,526 -1,196 -1,209 29.13%
  QoQ % -16.38% -3.39% 1.47% 1.83% -27.59% 1.08% -
  Horiz. % 146.90% 126.22% 122.08% 123.90% 126.22% 98.92% 100.00%
NP 4,152 4,191 3,932 4,087 4,012 3,916 3,986 2.75%
  QoQ % -0.93% 6.59% -3.79% 1.87% 2.45% -1.76% -
  Horiz. % 104.16% 105.14% 98.65% 102.53% 100.65% 98.24% 100.00%
NP to SH 4,169 4,162 3,868 4,033 3,998 3,915 4,016 2.52%
  QoQ % 0.17% 7.60% -4.09% 0.88% 2.12% -2.51% -
  Horiz. % 103.81% 103.64% 96.31% 100.42% 99.55% 97.49% 100.00%
Tax Rate 29.96 % 26.69 % 27.29 % 26.82 % 27.56 % 23.40 % 23.27 % 18.29%
  QoQ % 12.25% -2.20% 1.75% -2.69% 17.78% 0.56% -
  Horiz. % 128.75% 114.70% 117.28% 115.26% 118.44% 100.56% 100.00%
Total Cost 22,459 21,424 21,934 22,385 21,748 22,783 23,836 -3.88%
  QoQ % 4.83% -2.33% -2.01% 2.93% -4.54% -4.42% -
  Horiz. % 94.22% 89.88% 92.02% 93.91% 91.24% 95.58% 100.00%
Net Worth 57,960 55,439 55,439 57,960 55,439 55,439 55,439 3.00%
  QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 % 96.71 % 96.88 % 104.24 % 99.98 % 100.85 % 102.99 % 100.40 % -2.46%
  QoQ % -0.18% -7.06% 4.26% -0.86% -2.08% 2.58% -
  Horiz. % 96.32% 96.49% 103.82% 99.58% 100.45% 102.58% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 57,960 55,439 55,439 57,960 55,439 55,439 55,439 3.00%
  QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.60 % 16.36 % 15.20 % 15.44 % 15.57 % 14.67 % 14.33 % 5.81%
  QoQ % -4.65% 7.63% -1.55% -0.83% 6.13% 2.37% -
  Horiz. % 108.86% 114.17% 106.07% 107.75% 108.65% 102.37% 100.00%
ROE 7.19 % 7.51 % 6.98 % 6.96 % 7.21 % 7.06 % 7.24 % -0.46%
  QoQ % -4.26% 7.59% 0.29% -3.47% 2.12% -2.49% -
  Horiz. % 99.31% 103.73% 96.41% 96.13% 99.59% 97.51% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.56 10.16 10.26 10.50 10.22 10.59 11.04 -2.91%
  QoQ % 3.94% -0.97% -2.29% 2.74% -3.49% -4.08% -
  Horiz. % 95.65% 92.03% 92.93% 95.11% 92.57% 95.92% 100.00%
EPS 1.65 1.65 1.53 1.60 1.59 1.55 1.59 2.49%
  QoQ % 0.00% 7.84% -4.38% 0.63% 2.58% -2.52% -
  Horiz. % 103.77% 103.77% 96.23% 100.63% 100.00% 97.48% 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 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 3.00%
  QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.56 10.16 10.26 10.50 10.22 10.59 11.04 -2.91%
  QoQ % 3.94% -0.97% -2.29% 2.74% -3.49% -4.08% -
  Horiz. % 95.65% 92.03% 92.93% 95.11% 92.57% 95.92% 100.00%
EPS 1.65 1.65 1.53 1.60 1.59 1.55 1.59 2.49%
  QoQ % 0.00% 7.84% -4.38% 0.63% 2.58% -2.52% -
  Horiz. % 103.77% 103.77% 96.23% 100.63% 100.00% 97.48% 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 0.2200 0.2200 0.2300 0.2200 0.2200 0.2200 3.00%
  QoQ % 4.55% 0.00% -4.35% 4.55% 0.00% 0.00% -
  Horiz. % 104.55% 100.00% 100.00% 104.55% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2350 0.2500 0.2350 0.2950 0.2900 0.3250 0.3300 -
P/RPS 2.23 2.46 2.29 2.81 2.84 3.07 2.99 -17.71%
  QoQ % -9.35% 7.42% -18.51% -1.06% -7.49% 2.68% -
  Horiz. % 74.58% 82.27% 76.59% 93.98% 94.98% 102.68% 100.00%
P/EPS 14.20 15.14 15.31 18.43 18.28 20.92 20.71 -22.19%
  QoQ % -6.21% -1.11% -16.93% 0.82% -12.62% 1.01% -
  Horiz. % 68.57% 73.10% 73.93% 88.99% 88.27% 101.01% 100.00%
EY 7.04 6.61 6.53 5.43 5.47 4.78 4.83 28.47%
  QoQ % 6.51% 1.23% 20.26% -0.73% 14.44% -1.04% -
  Horiz. % 145.76% 136.85% 135.20% 112.42% 113.25% 98.96% 100.00%
DY 6.81 6.40 6.81 5.42 5.52 4.92 4.85 25.31%
  QoQ % 6.41% -6.02% 25.65% -1.81% 12.20% 1.44% -
  Horiz. % 140.41% 131.96% 140.41% 111.75% 113.81% 101.44% 100.00%
P/NAPS 1.02 1.14 1.07 1.28 1.32 1.48 1.50 -22.62%
  QoQ % -10.53% 6.54% -16.41% -3.03% -10.81% -1.33% -
  Horiz. % 68.00% 76.00% 71.33% 85.33% 88.00% 98.67% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 23/05/18 22/02/18 21/11/17 25/08/17 -
Price 0.2850 0.2250 0.2600 0.2500 0.3200 0.3000 0.3200 -
P/RPS 2.70 2.21 2.53 2.38 3.13 2.83 2.90 -4.64%
  QoQ % 22.17% -12.65% 6.30% -23.96% 10.60% -2.41% -
  Horiz. % 93.10% 76.21% 87.24% 82.07% 107.93% 97.59% 100.00%
P/EPS 17.23 13.62 16.94 15.62 20.17 19.31 20.08 -9.68%
  QoQ % 26.51% -19.60% 8.45% -22.56% 4.45% -3.83% -
  Horiz. % 85.81% 67.83% 84.36% 77.79% 100.45% 96.17% 100.00%
EY 5.80 7.34 5.90 6.40 4.96 5.18 4.98 10.67%
  QoQ % -20.98% 24.41% -7.81% 29.03% -4.25% 4.02% -
  Horiz. % 116.47% 147.39% 118.47% 128.51% 99.60% 104.02% 100.00%
DY 5.61 7.11 6.15 6.40 5.00 5.33 5.00 7.95%
  QoQ % -21.10% 15.61% -3.91% 28.00% -6.19% 6.60% -
  Horiz. % 112.20% 142.20% 123.00% 128.00% 100.00% 106.60% 100.00%
P/NAPS 1.24 1.02 1.18 1.09 1.45 1.36 1.45 -9.88%
  QoQ % 21.57% -13.56% 8.26% -24.83% 6.62% -6.21% -
  Horiz. % 85.52% 70.34% 81.38% 75.17% 100.00% 93.79% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers