Highlights

[BTECH] YoY Annualized Quarter Result on 2019-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     8.45%    YoY -     -13.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 24,928 24,020 26,212 27,600 24,752 35,976 27,616 -1.69%
  YoY % 3.78% -8.36% -5.03% 11.51% -31.20% 30.27% -
  Horiz. % 90.27% 86.98% 94.92% 99.94% 89.63% 130.27% 100.00%
PBT 5,020 4,216 6,128 7,024 6,836 9,940 5,544 -1.64%
  YoY % 19.07% -31.20% -12.76% 2.75% -31.23% 79.29% -
  Horiz. % 90.55% 76.05% 110.53% 126.70% 123.30% 179.29% 100.00%
Tax -1,776 -976 -1,568 -1,784 -1,896 -2,500 -1,384 4.24%
  YoY % -81.97% 37.76% 12.11% 5.91% 24.16% -80.64% -
  Horiz. % 128.32% 70.52% 113.29% 128.90% 136.99% 180.64% 100.00%
NP 3,244 3,240 4,560 5,240 4,940 7,440 4,160 -4.06%
  YoY % 0.12% -28.95% -12.98% 6.07% -33.60% 78.85% -
  Horiz. % 77.98% 77.88% 109.62% 125.96% 118.75% 178.85% 100.00%
NP to SH 3,420 3,024 4,532 5,220 5,080 7,288 4,068 -2.85%
  YoY % 13.10% -33.27% -13.18% 2.76% -30.30% 79.15% -
  Horiz. % 84.07% 74.34% 111.41% 128.32% 124.88% 179.15% 100.00%
Tax Rate 35.38 % 23.15 % 25.59 % 25.40 % 27.74 % 25.15 % 24.96 % 5.98%
  YoY % 52.83% -9.53% 0.75% -8.44% 10.30% 0.76% -
  Horiz. % 141.75% 92.75% 102.52% 101.76% 111.14% 100.76% 100.00%
Total Cost 21,684 20,780 21,652 22,360 19,812 28,536 23,456 -1.30%
  YoY % 4.35% -4.03% -3.17% 12.86% -30.57% 21.66% -
  Horiz. % 92.45% 88.59% 92.31% 95.33% 84.46% 121.66% 100.00%
Net Worth 70,560 63,000 60,479 57,960 57,960 55,439 47,879 6.67%
  YoY % 12.00% 4.17% 4.35% 0.00% 4.55% 15.79% -
  Horiz. % 147.37% 131.58% 126.32% 121.05% 121.05% 115.79% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 70,560 63,000 60,479 57,960 57,960 55,439 47,879 6.67%
  YoY % 12.00% 4.17% 4.35% 0.00% 4.55% 15.79% -
  Horiz. % 147.37% 131.58% 126.32% 121.05% 121.05% 115.79% 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 13.01 % 13.49 % 17.40 % 18.99 % 19.96 % 20.68 % 15.06 % -2.41%
  YoY % -3.56% -22.47% -8.37% -4.86% -3.48% 37.32% -
  Horiz. % 86.39% 89.58% 115.54% 126.10% 132.54% 137.32% 100.00%
ROE 4.85 % 4.80 % 7.49 % 9.01 % 8.76 % 13.15 % 8.50 % -8.92%
  YoY % 1.04% -35.91% -16.87% 2.85% -33.38% 54.71% -
  Horiz. % 57.06% 56.47% 88.12% 106.00% 103.06% 154.71% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.89 9.53 10.40 10.95 9.82 14.28 10.96 -1.70%
  YoY % 3.78% -8.37% -5.02% 11.51% -31.23% 30.29% -
  Horiz. % 90.24% 86.95% 94.89% 99.91% 89.60% 130.29% 100.00%
EPS 1.36 1.20 1.80 2.08 2.00 2.88 1.60 -2.67%
  YoY % 13.33% -33.33% -13.46% 4.00% -30.56% 80.00% -
  Horiz. % 85.00% 75.00% 112.50% 130.00% 125.00% 180.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2800 0.2500 0.2400 0.2300 0.2300 0.2200 0.1900 6.67%
  YoY % 12.00% 4.17% 4.35% 0.00% 4.55% 15.79% -
  Horiz. % 147.37% 131.58% 126.32% 121.05% 121.05% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.89 9.53 10.40 10.95 9.82 14.28 10.96 -1.70%
  YoY % 3.78% -8.37% -5.02% 11.51% -31.23% 30.29% -
  Horiz. % 90.24% 86.95% 94.89% 99.91% 89.60% 130.29% 100.00%
EPS 1.36 1.20 1.80 2.08 2.00 2.88 1.60 -2.67%
  YoY % 13.33% -33.33% -13.46% 4.00% -30.56% 80.00% -
  Horiz. % 85.00% 75.00% 112.50% 130.00% 125.00% 180.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2800 0.2500 0.2400 0.2300 0.2300 0.2200 0.1900 6.67%
  YoY % 12.00% 4.17% 4.35% 0.00% 4.55% 15.79% -
  Horiz. % 147.37% 131.58% 126.32% 121.05% 121.05% 115.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.5200 0.2300 0.3450 0.2950 0.3600 0.2350 0.2800 -
P/RPS 5.26 2.41 3.32 2.69 3.67 1.65 2.56 12.74%
  YoY % 118.26% -27.41% 23.42% -26.70% 122.42% -35.55% -
  Horiz. % 205.47% 94.14% 129.69% 105.08% 143.36% 64.45% 100.00%
P/EPS 38.32 19.17 19.18 14.24 17.86 8.13 17.35 14.10%
  YoY % 99.90% -0.05% 34.69% -20.27% 119.68% -53.14% -
  Horiz. % 220.86% 110.49% 110.55% 82.07% 102.94% 46.86% 100.00%
EY 2.61 5.22 5.21 7.02 5.60 12.31 5.77 -12.37%
  YoY % -50.00% 0.19% -25.78% 25.36% -54.51% 113.34% -
  Horiz. % 45.23% 90.47% 90.29% 121.66% 97.05% 213.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.86 0.92 1.44 1.28 1.57 1.07 1.47 4.00%
  YoY % 102.17% -36.11% 12.50% -18.47% 46.73% -27.21% -
  Horiz. % 126.53% 62.59% 97.96% 87.07% 106.80% 72.79% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 26/06/20 28/05/19 - 22/05/17 27/05/16 27/05/15 -
Price 0.4850 0.3350 0.2250 0.2500 0.3750 0.2550 0.3100 -
P/RPS 4.90 3.51 2.16 2.28 3.82 1.79 2.83 9.57%
  YoY % 39.60% 62.50% -5.26% -40.31% 113.41% -36.75% -
  Horiz. % 173.14% 124.03% 76.33% 80.57% 134.98% 63.25% 100.00%
P/EPS 35.74 27.92 12.51 12.07 18.60 8.82 19.20 10.90%
  YoY % 28.01% 123.18% 3.65% -35.11% 110.88% -54.06% -
  Horiz. % 186.15% 145.42% 65.16% 62.86% 96.88% 45.94% 100.00%
EY 2.80 3.58 7.99 8.29 5.38 11.34 5.21 -9.82%
  YoY % -21.79% -55.19% -3.62% 54.09% -52.56% 117.66% -
  Horiz. % 53.74% 68.71% 153.36% 159.12% 103.26% 217.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.73 1.34 0.94 1.09 1.63 1.16 1.63 1.00%
  YoY % 29.10% 42.55% -13.76% -33.13% 40.52% -28.83% -
  Horiz. % 106.13% 82.21% 57.67% 66.87% 100.00% 71.17% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS