Highlights

[BTECH] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -0.97%    YoY -     -20.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 23,522 27,824 26,525 26,718 32,269 26,977 23,404 0.08%
  YoY % -15.46% 4.90% -0.72% -17.20% 19.62% 15.27% -
  Horiz. % 100.51% 118.89% 113.34% 114.16% 137.88% 115.27% 100.00%
PBT 6,817 6,134 6,521 6,282 7,916 5,273 6,706 0.27%
  YoY % 11.13% -5.93% 3.80% -20.63% 50.11% -21.37% -
  Horiz. % 101.65% 91.47% 97.24% 93.68% 118.03% 78.63% 100.00%
Tax -1,626 -1,542 -1,597 -1,597 -1,924 -1,320 -1,177 5.53%
  YoY % -5.45% 3.42% 0.00% 16.98% -45.76% -12.12% -
  Horiz. % 138.17% 131.03% 135.67% 135.67% 163.42% 112.12% 100.00%
NP 5,190 4,592 4,924 4,685 5,992 3,953 5,529 -1.05%
  YoY % 13.04% -6.74% 5.09% -21.81% 51.57% -28.50% -
  Horiz. % 93.88% 83.05% 89.05% 84.74% 108.37% 71.50% 100.00%
NP to SH 4,996 4,444 4,928 4,696 5,918 3,876 5,498 -1.58%
  YoY % 12.42% -9.82% 4.94% -20.66% 52.70% -29.51% -
  Horiz. % 90.86% 80.82% 89.62% 85.40% 107.64% 70.49% 100.00%
Tax Rate 23.86 % 25.15 % 24.49 % 25.42 % 24.31 % 25.03 % 17.55 % 5.25%
  YoY % -5.13% 2.69% -3.66% 4.57% -2.88% 42.62% -
  Horiz. % 135.95% 143.30% 139.54% 144.84% 138.52% 142.62% 100.00%
Total Cost 18,332 23,232 21,601 22,033 26,277 23,024 17,874 0.42%
  YoY % -21.09% 7.55% -1.96% -16.15% 14.13% 28.81% -
  Horiz. % 102.56% 129.97% 120.85% 123.27% 147.01% 128.81% 100.00%
Net Worth 60,479 57,960 55,439 55,439 55,439 45,360 45,360 4.91%
  YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% -
  Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 2,688 2,688 2,688 2,688 2,452 2,116 - -
  YoY % 0.00% 0.00% 0.00% 9.59% 15.87% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 126.98% 115.87% 100.00% -
Div Payout % 53.80 % 60.49 % 54.55 % 57.24 % 41.44 % 54.61 % - % -
  YoY % -11.06% 10.89% -4.70% 38.13% -24.12% 0.00% -
  Horiz. % 98.52% 110.77% 99.89% 104.82% 75.88% 100.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 60,479 57,960 55,439 55,439 55,439 45,360 45,360 4.91%
  YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% -
  Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 22.07 % 16.50 % 18.56 % 17.54 % 18.57 % 14.65 % 23.63 % -1.13%
  YoY % 33.76% -11.10% 5.82% -5.55% 26.76% -38.00% -
  Horiz. % 93.40% 69.83% 78.54% 74.23% 78.59% 62.00% 100.00%
ROE 8.26 % 7.67 % 8.89 % 8.47 % 10.68 % 8.54 % 12.12 % -6.19%
  YoY % 7.69% -13.72% 4.96% -20.69% 25.06% -29.54% -
  Horiz. % 68.15% 63.28% 73.35% 69.88% 88.12% 70.46% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.33 11.04 10.53 10.60 12.81 10.71 9.29 0.07%
  YoY % -15.49% 4.84% -0.66% -17.25% 19.61% 15.29% -
  Horiz. % 100.43% 118.84% 113.35% 114.10% 137.89% 115.29% 100.00%
EPS 1.99 1.76 1.96 1.87 2.35 1.53 2.19 -1.58%
  YoY % 13.07% -10.20% 4.81% -20.43% 53.59% -30.14% -
  Horiz. % 90.87% 80.37% 89.50% 85.39% 107.31% 69.86% 100.00%
DPS 1.07 1.07 1.07 1.07 0.97 0.84 0.00 -
  YoY % 0.00% 0.00% 0.00% 10.31% 15.48% 0.00% -
  Horiz. % 127.38% 127.38% 127.38% 127.38% 115.48% 100.00% -
NAPS 0.2400 0.2300 0.2200 0.2200 0.2200 0.1800 0.1800 4.91%
  YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% -
  Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.33 11.04 10.53 10.60 12.81 10.71 9.29 0.07%
  YoY % -15.49% 4.84% -0.66% -17.25% 19.61% 15.29% -
  Horiz. % 100.43% 118.84% 113.35% 114.10% 137.89% 115.29% 100.00%
EPS 1.99 1.76 1.96 1.87 2.35 1.53 2.19 -1.58%
  YoY % 13.07% -10.20% 4.81% -20.43% 53.59% -30.14% -
  Horiz. % 90.87% 80.37% 89.50% 85.39% 107.31% 69.86% 100.00%
DPS 1.07 1.07 1.07 1.07 0.97 0.84 0.00 -
  YoY % 0.00% 0.00% 0.00% 10.31% 15.48% 0.00% -
  Horiz. % 127.38% 127.38% 127.38% 127.38% 115.48% 100.00% -
NAPS 0.2400 0.2300 0.2200 0.2200 0.2200 0.1800 0.1800 4.91%
  YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% -
  Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4000 0.2150 0.2500 0.3250 0.3200 0.2600 0.3050 -
P/RPS 4.29 1.95 2.38 3.07 2.50 2.43 3.28 4.57%
  YoY % 120.00% -18.07% -22.48% 22.80% 2.88% -25.91% -
  Horiz. % 130.79% 59.45% 72.56% 93.60% 76.22% 74.09% 100.00%
P/EPS 20.18 12.19 12.78 17.44 13.62 16.90 13.98 6.30%
  YoY % 65.55% -4.62% -26.72% 28.05% -19.41% 20.89% -
  Horiz. % 144.35% 87.20% 91.42% 124.75% 97.42% 120.89% 100.00%
EY 4.96 8.20 7.82 5.73 7.34 5.92 7.15 -5.91%
  YoY % -39.51% 4.86% 36.47% -21.93% 23.99% -17.20% -
  Horiz. % 69.37% 114.69% 109.37% 80.14% 102.66% 82.80% 100.00%
DY 2.67 4.96 4.27 3.28 3.04 3.23 0.00 -
  YoY % -46.17% 16.16% 30.18% 7.89% -5.88% 0.00% -
  Horiz. % 82.66% 153.56% 132.20% 101.55% 94.12% 100.00% -
P/NAPS 1.67 0.93 1.14 1.48 1.45 1.44 1.69 -0.20%
  YoY % 79.57% -18.42% -22.97% 2.07% 0.69% -14.79% -
  Horiz. % 98.82% 55.03% 67.46% 87.57% 85.80% 85.21% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 28/11/18 21/11/17 22/11/16 26/11/15 25/11/14 -
Price 0.4850 0.2150 0.2250 0.3000 0.3500 0.2600 0.3250 -
P/RPS 5.20 1.95 2.14 2.83 2.73 2.43 3.50 6.81%
  YoY % 166.67% -8.88% -24.38% 3.66% 12.35% -30.57% -
  Horiz. % 148.57% 55.71% 61.14% 80.86% 78.00% 69.43% 100.00%
P/EPS 24.46 12.19 11.51 16.10 14.90 16.90 14.89 8.62%
  YoY % 100.66% 5.91% -28.51% 8.05% -11.83% 13.50% -
  Horiz. % 164.27% 81.87% 77.30% 108.13% 100.07% 113.50% 100.00%
EY 4.09 8.20 8.69 6.21 6.71 5.92 6.71 -7.91%
  YoY % -50.12% -5.64% 39.94% -7.45% 13.34% -11.77% -
  Horiz. % 60.95% 122.21% 129.51% 92.55% 100.00% 88.23% 100.00%
DY 2.20 4.96 4.74 3.56 2.78 3.23 0.00 -
  YoY % -55.65% 4.64% 33.15% 28.06% -13.93% 0.00% -
  Horiz. % 68.11% 153.56% 146.75% 110.22% 86.07% 100.00% -
P/NAPS 2.02 0.93 1.02 1.36 1.59 1.44 1.81 1.84%
  YoY % 117.20% -8.82% -25.00% -14.47% 10.42% -20.44% -
  Horiz. % 111.60% 51.38% 56.35% 75.14% 87.85% 79.56% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS