Highlights

[BTECH] YoY Cumulative Quarter Result on 2017-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     86.69%    YoY -     -25.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 13,555 12,935 12,829 15,869 13,154 11,576 11,536 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 2,848 3,030 3,160 4,302 2,813 3,733 2,443 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 -741 -781 -831 -1,063 -705 -605 -614 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 2,107 2,249 2,329 3,239 2,108 3,128 1,829 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 2,038 2,251 2,371 3,187 2,051 3,112 1,787 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 11,448 10,686 10,500 12,630 11,046 8,448 9,707 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 2,016 2,016 2,016 1,839 1,587 - - -
  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 3.52 % 4.06 % 4.28 % 5.75 % 4.28 % 6.86 % 4.43 % -3.76%
  YoY % -13.30% -5.14% -25.57% 34.35% -37.61% 54.85% -
  Horiz. % 79.46% 91.65% 96.61% 129.80% 96.61% 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 5.38 5.13 5.09 6.30 5.22 4.59 4.58 2.72%
  YoY % 4.87% 0.79% -19.21% 20.69% 13.73% 0.22% -
  Horiz. % 117.47% 112.01% 111.14% 137.55% 113.97% 100.22% 100.00%
EPS 0.81 0.89 0.94 1.26 0.81 1.23 0.71 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 0.80 0.80 0.80 0.73 0.63 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 5.38 5.13 5.09 6.30 5.22 4.59 4.58 2.72%
  YoY % 4.87% 0.79% -19.21% 20.69% 13.73% 0.22% -
  Horiz. % 117.47% 112.01% 111.14% 137.55% 113.97% 100.22% 100.00%
EPS 0.81 0.89 0.94 1.26 0.81 1.23 0.71 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 0.80 0.80 0.80 0.73 0.63 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 4.28 4.58 6.48 5.96 5.56 5.01 3.28 4.53%
  YoY % -6.55% -29.32% 8.72% 7.19% 10.98% 52.74% -
  Horiz. % 130.49% 139.63% 197.56% 181.71% 169.51% 152.74% 100.00%
P/EPS 28.44 26.31 35.07 29.65 35.63 18.62 21.15 5.06%
  YoY % 8.10% -24.98% 18.28% -16.78% 91.35% -11.96% -
  Horiz. % 134.47% 124.40% 165.82% 140.19% 168.46% 88.04% 100.00%
EY 3.52 3.80 2.85 3.37 2.81 5.37 4.73 -4.80%
  YoY % -7.37% 33.33% -15.43% 19.93% -47.67% 13.53% -
  Horiz. % 74.42% 80.34% 60.25% 71.25% 59.41% 113.53% 100.00%
DY 3.48 3.40 2.42 1.95 2.17 0.00 0.00 -
  YoY % 2.35% 40.50% 24.10% -10.14% 0.00% 0.00% -
  Horiz. % 160.37% 156.68% 111.52% 89.86% 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 4.00 5.07 6.29 5.64 4.41 4.79 3.39 2.79%
  YoY % -21.10% -19.40% 11.52% 27.89% -7.93% 41.30% -
  Horiz. % 117.99% 149.56% 185.55% 166.37% 130.09% 141.30% 100.00%
P/EPS 26.58 29.11 34.01 28.07 28.26 17.81 21.86 3.31%
  YoY % -8.69% -14.41% 21.16% -0.67% 58.67% -18.53% -
  Horiz. % 121.59% 133.17% 155.58% 128.41% 129.28% 81.47% 100.00%
EY 3.76 3.44 2.94 3.56 3.54 5.61 4.58 -3.23%
  YoY % 9.30% 17.01% -17.42% 0.56% -36.90% 22.49% -
  Horiz. % 82.10% 75.11% 64.19% 77.73% 77.29% 122.49% 100.00%
DY 3.72 3.08 2.50 2.06 2.74 0.00 0.00 -
  YoY % 20.78% 23.20% 21.36% -24.82% 0.00% 0.00% -
  Horiz. % 135.77% 112.41% 91.24% 75.18% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers