Highlights

[BTECH] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -12.54%    YoY -     55.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 27,110 25,870 25,658 31,738 26,308 23,152 23,072 2.72%
  YoY % 4.79% 0.83% -19.16% 20.64% 13.63% 0.35% -
  Horiz. % 117.50% 112.13% 111.21% 137.56% 114.03% 100.35% 100.00%
PBT 5,696 6,060 6,320 8,604 5,626 7,466 4,886 2.59%
  YoY % -6.01% -4.11% -26.55% 52.93% -24.65% 52.80% -
  Horiz. % 116.58% 124.03% 129.35% 176.09% 115.15% 152.80% 100.00%
Tax -1,482 -1,562 -1,662 -2,126 -1,410 -1,210 -1,228 3.18%
  YoY % 5.12% 6.02% 21.83% -50.78% -16.53% 1.47% -
  Horiz. % 120.68% 127.20% 135.34% 173.13% 114.82% 98.53% 100.00%
NP 4,214 4,498 4,658 6,478 4,216 6,256 3,658 2.39%
  YoY % -6.31% -3.43% -28.10% 53.65% -32.61% 71.02% -
  Horiz. % 115.20% 122.96% 127.34% 177.09% 115.25% 171.02% 100.00%
NP to SH 4,076 4,502 4,742 6,374 4,102 6,224 3,574 2.21%
  YoY % -9.46% -5.06% -25.60% 55.39% -34.09% 74.15% -
  Horiz. % 114.05% 125.97% 132.68% 178.34% 114.77% 174.15% 100.00%
Tax Rate 26.02 % 25.78 % 26.30 % 24.71 % 25.06 % 16.21 % 25.13 % 0.58%
  YoY % 0.93% -1.98% 6.43% -1.40% 54.60% -35.50% -
  Horiz. % 103.54% 102.59% 104.66% 98.33% 99.72% 64.50% 100.00%
Total Cost 22,896 21,372 21,000 25,260 22,092 16,896 19,414 2.79%
  YoY % 7.13% 1.77% -16.86% 14.34% 30.75% -12.97% -
  Horiz. % 117.94% 110.09% 108.17% 130.11% 113.79% 87.03% 100.00%
Net Worth 57,960 55,439 55,439 55,439 47,879 45,360 40,319 6.23%
  YoY % 4.55% 0.00% 0.00% 15.79% 5.56% 12.50% -
  Horiz. % 143.75% 137.50% 137.50% 137.50% 118.75% 112.50% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,032 4,032 4,032 3,679 3,175 - - -
  YoY % 0.00% 0.00% 9.59% 15.87% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 115.87% 100.00% - -
Div Payout % 98.92 % 89.56 % 85.03 % 57.72 % 77.41 % - % - % -
  YoY % 10.45% 5.33% 47.31% -25.44% 0.00% 0.00% -
  Horiz. % 127.79% 115.70% 109.84% 74.56% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 57,960 55,439 55,439 55,439 47,879 45,360 40,319 6.23%
  YoY % 4.55% 0.00% 0.00% 15.79% 5.56% 12.50% -
  Horiz. % 143.75% 137.50% 137.50% 137.50% 118.75% 112.50% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  YoY % 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 15.54 % 17.39 % 18.15 % 20.41 % 16.03 % 27.02 % 15.85 % -0.33%
  YoY % -10.64% -4.19% -11.07% 27.32% -40.67% 70.47% -
  Horiz. % 98.04% 109.72% 114.51% 128.77% 101.14% 170.47% 100.00%
ROE 7.03 % 8.12 % 8.55 % 11.50 % 8.57 % 13.72 % 8.86 % -3.78%
  YoY % -13.42% -5.03% -25.65% 34.19% -37.54% 54.85% -
  Horiz. % 79.35% 91.65% 96.50% 129.80% 96.73% 154.85% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.76 10.27 10.18 12.59 10.44 9.19 9.16 2.72%
  YoY % 4.77% 0.88% -19.14% 20.59% 13.60% 0.33% -
  Horiz. % 117.47% 112.12% 111.14% 137.45% 113.97% 100.33% 100.00%
EPS 1.62 1.78 1.88 2.52 1.62 2.46 1.42 2.22%
  YoY % -8.99% -5.32% -25.40% 55.56% -34.15% 73.24% -
  Horiz. % 114.08% 125.35% 132.39% 177.46% 114.08% 173.24% 100.00%
DPS 1.60 1.60 1.60 1.46 1.26 0.00 0.00 -
  YoY % 0.00% 0.00% 9.59% 15.87% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 115.87% 100.00% - -
NAPS 0.2300 0.2200 0.2200 0.2200 0.1900 0.1800 0.1600 6.23%
  YoY % 4.55% 0.00% 0.00% 15.79% 5.56% 12.50% -
  Horiz. % 143.75% 137.50% 137.50% 137.50% 118.75% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.76 10.27 10.18 12.59 10.44 9.19 9.16 2.72%
  YoY % 4.77% 0.88% -19.14% 20.59% 13.60% 0.33% -
  Horiz. % 117.47% 112.12% 111.14% 137.45% 113.97% 100.33% 100.00%
EPS 1.62 1.78 1.88 2.52 1.62 2.46 1.42 2.22%
  YoY % -8.99% -5.32% -25.40% 55.56% -34.15% 73.24% -
  Horiz. % 114.08% 125.35% 132.39% 177.46% 114.08% 173.24% 100.00%
DPS 1.60 1.60 1.60 1.46 1.26 0.00 0.00 -
  YoY % 0.00% 0.00% 9.59% 15.87% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 115.87% 100.00% - -
NAPS 0.2300 0.2200 0.2200 0.2200 0.1900 0.1800 0.1600 6.23%
  YoY % 4.55% 0.00% 0.00% 15.79% 5.56% 12.50% -
  Horiz. % 143.75% 137.50% 137.50% 137.50% 118.75% 112.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.2300 0.2350 0.3300 0.3750 0.2900 0.2300 0.1500 -
P/RPS 2.14 2.29 3.24 2.98 2.78 2.50 1.64 4.53%
  YoY % -6.55% -29.32% 8.72% 7.19% 11.20% 52.44% -
  Horiz. % 130.49% 139.63% 197.56% 181.71% 169.51% 152.44% 100.00%
P/EPS 14.22 13.15 17.54 14.83 17.82 9.31 10.58 5.05%
  YoY % 8.14% -25.03% 18.27% -16.78% 91.41% -12.00% -
  Horiz. % 134.40% 124.29% 165.78% 140.17% 168.43% 88.00% 100.00%
EY 7.03 7.60 5.70 6.74 5.61 10.74 9.46 -4.83%
  YoY % -7.50% 33.33% -15.43% 20.14% -47.77% 13.53% -
  Horiz. % 74.31% 80.34% 60.25% 71.25% 59.30% 113.53% 100.00%
DY 6.96 6.81 4.85 3.89 4.34 0.00 0.00 -
  YoY % 2.20% 40.41% 24.68% -10.37% 0.00% 0.00% -
  Horiz. % 160.37% 156.91% 111.75% 89.63% 100.00% - -
P/NAPS 1.00 1.07 1.50 1.70 1.53 1.28 0.94 1.04%
  YoY % -6.54% -28.67% -11.76% 11.11% 19.53% 36.17% -
  Horiz. % 106.38% 113.83% 159.57% 180.85% 162.77% 136.17% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 25/08/17 25/08/16 27/08/15 27/08/14 27/08/13 -
Price 0.2150 0.2600 0.3200 0.3550 0.2300 0.2200 0.1550 -
P/RPS 2.00 2.53 3.14 2.82 2.20 2.39 1.69 2.85%
  YoY % -20.95% -19.43% 11.35% 28.18% -7.95% 41.42% -
  Horiz. % 118.34% 149.70% 185.80% 166.86% 130.18% 141.42% 100.00%
P/EPS 13.29 14.55 17.01 14.04 14.13 8.91 10.93 3.31%
  YoY % -8.66% -14.46% 21.15% -0.64% 58.59% -18.48% -
  Horiz. % 121.59% 133.12% 155.63% 128.45% 129.28% 81.52% 100.00%
EY 7.52 6.87 5.88 7.12 7.08 11.23 9.15 -3.22%
  YoY % 9.46% 16.84% -17.42% 0.56% -36.95% 22.73% -
  Horiz. % 82.19% 75.08% 64.26% 77.81% 77.38% 122.73% 100.00%
DY 7.44 6.15 5.00 4.11 5.48 0.00 0.00 -
  YoY % 20.98% 23.00% 21.65% -25.00% 0.00% 0.00% -
  Horiz. % 135.77% 112.23% 91.24% 75.00% 100.00% - -
P/NAPS 0.93 1.18 1.45 1.61 1.21 1.22 0.97 -0.70%
  YoY % -21.19% -18.62% -9.94% 33.06% -0.82% 25.77% -
  Horiz. % 95.88% 121.65% 149.48% 165.98% 124.74% 125.77% 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.
 


 

249  239  538  1262 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 HSI-C7J 0.155-0.005 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers