Highlights

[BTECH] YoY Annualized Quarter 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 -     -10.06%    YoY -     -9.46%
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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers