Highlights

[BTECH] YoY Annualized Quarter Result on 2018-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -15.20%    YoY -     4.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 24,273 27,855 26,611 25,760 30,858 27,060 23,796 0.33%
  YoY % -12.86% 4.67% 3.30% -16.52% 14.04% 13.72% -
  Horiz. % 102.00% 117.06% 111.83% 108.25% 129.68% 113.72% 100.00%
PBT 6,539 7,116 5,928 5,538 6,345 5,996 6,137 1.06%
  YoY % -8.11% 20.04% 7.04% -12.72% 5.82% -2.30% -
  Horiz. % 106.55% 115.95% 96.59% 90.24% 103.39% 97.70% 100.00%
Tax -1,655 -1,098 -1,776 -1,526 -1,393 -1,296 -957 9.55%
  YoY % -50.73% 38.18% -16.38% -9.55% -7.48% -35.42% -
  Horiz. % 172.94% 114.73% 185.58% 159.46% 145.56% 135.42% 100.00%
NP 4,884 6,018 4,152 4,012 4,952 4,700 5,180 -0.97%
  YoY % -18.84% 44.94% 3.49% -18.98% 5.36% -9.27% -
  Horiz. % 94.29% 116.18% 80.15% 77.45% 95.60% 90.73% 100.00%
NP to SH 12,296 8,078 4,179 3,998 4,890 4,699 5,147 15.61%
  YoY % 52.22% 93.30% 4.53% -18.24% 4.06% -8.70% -
  Horiz. % 238.90% 156.95% 81.19% 77.68% 95.01% 91.30% 100.00%
Tax Rate 25.31 % 15.43 % 29.96 % 27.56 % 21.95 % 21.61 % 15.59 % 8.40%
  YoY % 64.03% -48.50% 8.71% 25.56% 1.57% 38.61% -
  Horiz. % 162.35% 98.97% 192.17% 176.78% 140.80% 138.61% 100.00%
Total Cost 19,389 21,837 22,459 21,748 25,906 22,360 18,616 0.68%
  YoY % -11.21% -2.77% 3.27% -16.05% 15.86% 20.11% -
  Horiz. % 104.15% 117.30% 120.64% 116.82% 139.16% 120.11% 100.00%
Net Worth 70,560 63,000 57,960 55,439 55,439 52,919 45,372 7.63%
  YoY % 12.00% 8.70% 4.55% 0.00% 4.76% 16.63% -
  Horiz. % 155.51% 138.85% 127.74% 122.19% 122.19% 116.63% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 4,032 4,032 4,032 4,032 3,855 3,175 1,588 16.78%
  YoY % 0.00% 0.00% 0.00% 4.58% 21.43% 99.95% -
  Horiz. % 253.90% 253.90% 253.90% 253.90% 242.79% 199.95% 100.00%
Div Payout % 32.79 % 49.91 % 96.48 % 100.85 % 78.85 % 67.57 % 30.85 % 1.02%
  YoY % -34.30% -48.27% -4.33% 27.90% 16.69% 119.03% -
  Horiz. % 106.29% 161.78% 312.74% 326.90% 255.59% 219.03% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 70,560 63,000 57,960 55,439 55,439 52,919 45,372 7.63%
  YoY % 12.00% 8.70% 4.55% 0.00% 4.76% 16.63% -
  Horiz. % 155.51% 138.85% 127.74% 122.19% 122.19% 116.63% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,068 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 20.12 % 21.60 % 15.60 % 15.57 % 16.05 % 17.37 % 21.77 % -1.30%
  YoY % -6.85% 38.46% 0.19% -2.99% -7.60% -20.21% -
  Horiz. % 92.42% 99.22% 71.66% 71.52% 73.73% 79.79% 100.00%
ROE 17.43 % 12.82 % 7.21 % 7.21 % 8.82 % 8.88 % 11.34 % 7.42%
  YoY % 35.96% 77.81% 0.00% -18.25% -0.68% -21.69% -
  Horiz. % 153.70% 113.05% 63.58% 63.58% 77.78% 78.31% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.63 11.05 10.56 10.22 12.25 10.74 9.44 0.33%
  YoY % -12.85% 4.64% 3.33% -16.57% 14.06% 13.77% -
  Horiz. % 102.01% 117.06% 111.86% 108.26% 129.77% 113.77% 100.00%
EPS 1.86 2.33 1.66 1.59 1.94 1.86 2.04 -1.53%
  YoY % -20.17% 40.36% 4.40% -18.04% 4.30% -8.82% -
  Horiz. % 91.18% 114.22% 81.37% 77.94% 95.10% 91.18% 100.00%
DPS 1.60 1.60 1.60 1.60 1.53 1.26 0.63 16.79%
  YoY % 0.00% 0.00% 0.00% 4.58% 21.43% 100.00% -
  Horiz. % 253.97% 253.97% 253.97% 253.97% 242.86% 200.00% 100.00%
NAPS 0.2800 0.2500 0.2300 0.2200 0.2200 0.2100 0.1800 7.63%
  YoY % 12.00% 8.70% 4.55% 0.00% 4.76% 16.67% -
  Horiz. % 155.56% 138.89% 127.78% 122.22% 122.22% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.63 11.05 10.56 10.22 12.25 10.74 9.44 0.33%
  YoY % -12.85% 4.64% 3.33% -16.57% 14.06% 13.77% -
  Horiz. % 102.01% 117.06% 111.86% 108.26% 129.77% 113.77% 100.00%
EPS 1.86 2.33 1.66 1.59 1.94 1.86 2.04 -1.53%
  YoY % -20.17% 40.36% 4.40% -18.04% 4.30% -8.82% -
  Horiz. % 91.18% 114.22% 81.37% 77.94% 95.10% 91.18% 100.00%
DPS 1.60 1.60 1.60 1.60 1.53 1.26 0.63 16.79%
  YoY % 0.00% 0.00% 0.00% 4.58% 21.43% 100.00% -
  Horiz. % 253.97% 253.97% 253.97% 253.97% 242.86% 200.00% 100.00%
NAPS 0.2800 0.2500 0.2300 0.2200 0.2200 0.2100 0.1800 7.63%
  YoY % 12.00% 8.70% 4.55% 0.00% 4.76% 16.67% -
  Horiz. % 155.56% 138.89% 127.78% 122.22% 122.22% 116.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.5100 0.2200 0.2350 0.2900 0.3400 0.2450 0.2400 -
P/RPS 5.29 1.99 2.23 2.84 2.78 2.28 2.54 12.99%
  YoY % 165.83% -10.76% -21.48% 2.16% 21.93% -10.24% -
  Horiz. % 208.27% 78.35% 87.80% 111.81% 109.45% 89.76% 100.00%
P/EPS 10.45 6.86 14.17 18.28 17.52 13.14 11.75 -1.93%
  YoY % 52.33% -51.59% -22.48% 4.34% 33.33% 11.83% -
  Horiz. % 88.94% 58.38% 120.60% 155.57% 149.11% 111.83% 100.00%
EY 9.57 14.57 7.06 5.47 5.71 7.61 8.51 1.97%
  YoY % -34.32% 106.37% 29.07% -4.20% -24.97% -10.58% -
  Horiz. % 112.46% 171.21% 82.96% 64.28% 67.10% 89.42% 100.00%
DY 3.14 7.27 6.81 5.52 4.50 5.14 2.63 3.00%
  YoY % -56.81% 6.75% 23.37% 22.67% -12.45% 95.44% -
  Horiz. % 119.39% 276.43% 258.94% 209.89% 171.10% 195.44% 100.00%
P/NAPS 1.82 0.88 1.02 1.32 1.55 1.17 1.33 5.36%
  YoY % 106.82% -13.73% -22.73% -14.84% 32.48% -12.03% -
  Horiz. % 136.84% 66.17% 76.69% 99.25% 116.54% 87.97% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 22/02/18 24/02/17 24/02/16 27/02/15 -
Price 0.4900 0.2100 0.2850 0.3200 0.3550 0.2500 0.3050 -
P/RPS 5.09 1.90 2.70 3.13 2.90 2.33 3.23 7.87%
  YoY % 167.89% -29.63% -13.74% 7.93% 24.46% -27.86% -
  Horiz. % 157.59% 58.82% 83.59% 96.90% 89.78% 72.14% 100.00%
P/EPS 10.04 6.55 17.19 20.17 18.29 13.41 14.94 -6.40%
  YoY % 53.28% -61.90% -14.77% 10.28% 36.39% -10.24% -
  Horiz. % 67.20% 43.84% 115.06% 135.01% 122.42% 89.76% 100.00%
EY 9.96 15.26 5.82 4.96 5.47 7.46 6.69 6.85%
  YoY % -34.73% 162.20% 17.34% -9.32% -26.68% 11.51% -
  Horiz. % 148.88% 228.10% 87.00% 74.14% 81.76% 111.51% 100.00%
DY 3.27 7.62 5.61 5.00 4.31 5.04 2.07 7.91%
  YoY % -57.09% 35.83% 12.20% 16.01% -14.48% 143.48% -
  Horiz. % 157.97% 368.12% 271.01% 241.55% 208.21% 243.48% 100.00%
P/NAPS 1.75 0.84 1.24 1.45 1.61 1.19 1.69 0.58%
  YoY % 108.33% -32.26% -14.48% -9.94% 35.29% -29.59% -
  Horiz. % 103.55% 49.70% 73.37% 85.80% 95.27% 70.41% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2265 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.630.00 
 UCREST 0.3050.00 
 PUC 0.1450.00 
 WILLOW 0.4450.00 
 IRIS 0.2350.00 
 3A 0.990.00 
 M3TECH 0.0650.00 
 LAMBO 0.070.00 
 NETX 0.1650.00 
 GHLSYS 1.880.00 
PARTNERS & BROKERS