Highlights

[BTECH] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     9.46%    YoY -     4.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 26,525 26,718 32,269 26,977 23,404 23,906 21,197 3.81%
  YoY % -0.72% -17.20% 19.62% 15.27% -2.10% 12.78% -
  Horiz. % 125.14% 126.05% 152.23% 127.27% 110.41% 112.78% 100.00%
PBT 6,521 6,282 7,916 5,273 6,706 4,904 3,548 10.67%
  YoY % 3.80% -20.63% 50.11% -21.37% 36.76% 38.22% -
  Horiz. % 183.80% 177.08% 223.11% 148.63% 189.03% 138.22% 100.00%
Tax -1,597 -1,597 -1,924 -1,320 -1,177 -1,254 -1,061 7.05%
  YoY % 0.00% 16.98% -45.76% -12.12% 6.16% -18.22% -
  Horiz. % 150.50% 150.50% 181.28% 124.37% 110.93% 118.22% 100.00%
NP 4,924 4,685 5,992 3,953 5,529 3,649 2,486 12.05%
  YoY % 5.09% -21.81% 51.57% -28.50% 51.52% 46.76% -
  Horiz. % 198.02% 188.42% 240.97% 158.98% 222.36% 146.76% 100.00%
NP to SH 4,928 4,696 5,918 3,876 5,498 3,517 2,365 13.01%
  YoY % 4.94% -20.66% 52.70% -29.51% 56.33% 48.70% -
  Horiz. % 208.34% 198.53% 250.23% 163.87% 232.47% 148.70% 100.00%
Tax Rate 24.49 % 25.42 % 24.31 % 25.03 % 17.55 % 25.58 % 29.91 % -3.28%
  YoY % -3.66% 4.57% -2.88% 42.62% -31.39% -14.48% -
  Horiz. % 81.88% 84.99% 81.28% 83.68% 58.68% 85.52% 100.00%
Total Cost 21,601 22,033 26,277 23,024 17,874 20,257 18,710 2.42%
  YoY % -1.96% -16.15% 14.13% 28.81% -11.76% 8.27% -
  Horiz. % 115.45% 117.76% 140.44% 123.05% 95.53% 108.27% 100.00%
Net Worth 55,439 55,439 55,439 45,360 45,360 42,840 40,319 5.45%
  YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% -
  Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,688 2,688 2,452 2,116 - - - -
  YoY % 0.00% 9.59% 15.87% 0.00% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 115.87% 100.00% - - -
Div Payout % 54.55 % 57.24 % 41.44 % 54.61 % - % - % - % -
  YoY % -4.70% 38.13% -24.12% 0.00% 0.00% 0.00% -
  Horiz. % 99.89% 104.82% 75.88% 100.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 55,439 55,439 55,439 45,360 45,360 42,840 40,319 5.45%
  YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% -
  Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.56 % 17.54 % 18.57 % 14.65 % 23.63 % 15.26 % 11.73 % 7.94%
  YoY % 5.82% -5.55% 26.76% -38.00% 54.85% 30.09% -
  Horiz. % 158.23% 149.53% 158.31% 124.89% 201.45% 130.09% 100.00%
ROE 8.89 % 8.47 % 10.68 % 8.54 % 12.12 % 8.21 % 5.87 % 7.16%
  YoY % 4.96% -20.69% 25.06% -29.54% 47.62% 39.86% -
  Horiz. % 151.45% 144.29% 181.94% 145.49% 206.47% 139.86% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.53 10.60 12.81 10.71 9.29 9.49 8.41 3.82%
  YoY % -0.66% -17.25% 19.61% 15.29% -2.11% 12.84% -
  Horiz. % 125.21% 126.04% 152.32% 127.35% 110.46% 112.84% 100.00%
EPS 1.96 1.87 2.35 1.53 2.19 1.40 0.93 13.22%
  YoY % 4.81% -20.43% 53.59% -30.14% 56.43% 50.54% -
  Horiz. % 210.75% 201.08% 252.69% 164.52% 235.48% 150.54% 100.00%
DPS 1.07 1.07 0.97 0.84 0.00 0.00 0.00 -
  YoY % 0.00% 10.31% 15.48% 0.00% 0.00% 0.00% -
  Horiz. % 127.38% 127.38% 115.48% 100.00% - - -
NAPS 0.2200 0.2200 0.2200 0.1800 0.1800 0.1700 0.1600 5.45%
  YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% -
  Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.53 10.60 12.81 10.71 9.29 9.49 8.41 3.82%
  YoY % -0.66% -17.25% 19.61% 15.29% -2.11% 12.84% -
  Horiz. % 125.21% 126.04% 152.32% 127.35% 110.46% 112.84% 100.00%
EPS 1.96 1.87 2.35 1.53 2.19 1.40 0.93 13.22%
  YoY % 4.81% -20.43% 53.59% -30.14% 56.43% 50.54% -
  Horiz. % 210.75% 201.08% 252.69% 164.52% 235.48% 150.54% 100.00%
DPS 1.07 1.07 0.97 0.84 0.00 0.00 0.00 -
  YoY % 0.00% 10.31% 15.48% 0.00% 0.00% 0.00% -
  Horiz. % 127.38% 127.38% 115.48% 100.00% - - -
NAPS 0.2200 0.2200 0.2200 0.1800 0.1800 0.1700 0.1600 5.45%
  YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% -
  Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2500 0.3250 0.3200 0.2600 0.3050 0.1650 0.1200 -
P/RPS 2.38 3.07 2.50 2.43 3.28 1.74 1.43 8.86%
  YoY % -22.48% 22.80% 2.88% -25.91% 88.51% 21.68% -
  Horiz. % 166.43% 214.69% 174.83% 169.93% 229.37% 121.68% 100.00%
P/EPS 12.78 17.44 13.62 16.90 13.98 11.82 12.78 -
  YoY % -26.72% 28.05% -19.41% 20.89% 18.27% -7.51% -
  Horiz. % 100.00% 136.46% 106.57% 132.24% 109.39% 92.49% 100.00%
EY 7.82 5.73 7.34 5.92 7.15 8.46 7.82 -
  YoY % 36.47% -21.93% 23.99% -17.20% -15.48% 8.18% -
  Horiz. % 100.00% 73.27% 93.86% 75.70% 91.43% 108.18% 100.00%
DY 4.27 3.28 3.04 3.23 0.00 0.00 0.00 -
  YoY % 30.18% 7.89% -5.88% 0.00% 0.00% 0.00% -
  Horiz. % 132.20% 101.55% 94.12% 100.00% - - -
P/NAPS 1.14 1.48 1.45 1.44 1.69 0.97 0.75 7.22%
  YoY % -22.97% 2.07% 0.69% -14.79% 74.23% 29.33% -
  Horiz. % 152.00% 197.33% 193.33% 192.00% 225.33% 129.33% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 21/11/17 22/11/16 26/11/15 25/11/14 20/11/13 27/11/12 -
Price 0.2250 0.3000 0.3500 0.2600 0.3250 0.1700 0.1200 -
P/RPS 2.14 2.83 2.73 2.43 3.50 1.79 1.43 6.95%
  YoY % -24.38% 3.66% 12.35% -30.57% 95.53% 25.17% -
  Horiz. % 149.65% 197.90% 190.91% 169.93% 244.76% 125.17% 100.00%
P/EPS 11.51 16.10 14.90 16.90 14.89 12.18 12.78 -1.73%
  YoY % -28.51% 8.05% -11.83% 13.50% 22.25% -4.69% -
  Horiz. % 90.06% 125.98% 116.59% 132.24% 116.51% 95.31% 100.00%
EY 8.69 6.21 6.71 5.92 6.71 8.21 7.82 1.77%
  YoY % 39.94% -7.45% 13.34% -11.77% -18.27% 4.99% -
  Horiz. % 111.13% 79.41% 85.81% 75.70% 85.81% 104.99% 100.00%
DY 4.74 3.56 2.78 3.23 0.00 0.00 0.00 -
  YoY % 33.15% 28.06% -13.93% 0.00% 0.00% 0.00% -
  Horiz. % 146.75% 110.22% 86.07% 100.00% - - -
P/NAPS 1.02 1.36 1.59 1.44 1.81 1.00 0.75 5.26%
  YoY % -25.00% -14.47% 10.42% -20.44% 81.00% 33.33% -
  Horiz. % 136.00% 181.33% 212.00% 192.00% 241.33% 133.33% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers