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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,900 13,555 12,935 12,829 15,869 13,154 11,576 -1.00%
  YoY % -19.59% 4.79% 0.83% -19.16% 20.64% 13.63% -
  Horiz. % 94.16% 117.10% 111.74% 110.82% 137.09% 113.63% 100.00%
PBT 2,552 2,848 3,030 3,160 4,302 2,813 3,733 -6.14%
  YoY % -10.39% -6.01% -4.11% -26.55% 52.93% -24.65% -
  Horiz. % 68.36% 76.29% 81.17% 84.65% 115.24% 75.35% 100.00%
Tax -602 -741 -781 -831 -1,063 -705 -605 -0.08%
  YoY % 18.76% 5.12% 6.02% 21.83% -50.78% -16.53% -
  Horiz. % 99.50% 122.48% 129.09% 137.36% 175.70% 116.53% 100.00%
NP 1,950 2,107 2,249 2,329 3,239 2,108 3,128 -7.57%
  YoY % -7.45% -6.31% -3.43% -28.10% 53.65% -32.61% -
  Horiz. % 62.34% 67.36% 71.90% 74.46% 103.55% 67.39% 100.00%
NP to SH 1,844 2,038 2,251 2,371 3,187 2,051 3,112 -8.35%
  YoY % -9.52% -9.46% -5.06% -25.60% 55.39% -34.09% -
  Horiz. % 59.25% 65.49% 72.33% 76.19% 102.41% 65.91% 100.00%
Tax Rate 23.59 % 26.02 % 25.78 % 26.30 % 24.71 % 25.06 % 16.21 % 6.45%
  YoY % -9.34% 0.93% -1.98% 6.43% -1.40% 54.60% -
  Horiz. % 145.53% 160.52% 159.04% 162.25% 152.44% 154.60% 100.00%
Total Cost 8,950 11,448 10,686 10,500 12,630 11,046 8,448 0.97%
  YoY % -21.82% 7.13% 1.77% -16.86% 14.34% 30.75% -
  Horiz. % 105.94% 135.51% 126.49% 124.29% 149.50% 130.75% 100.00%
Net Worth 65,519 57,960 55,439 55,439 55,439 47,879 45,360 6.31%
  YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% -
  Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 2,016 2,016 2,016 2,016 1,839 1,587 - -
  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 % 109.33 % 98.92 % 89.56 % 85.03 % 57.72 % 77.41 % - % -
  YoY % 10.52% 10.45% 5.33% 47.31% -25.44% 0.00% -
  Horiz. % 141.23% 127.79% 115.70% 109.84% 74.56% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 65,519 57,960 55,439 55,439 55,439 47,879 45,360 6.31%
  YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% -
  Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 17.89 % 15.54 % 17.39 % 18.15 % 20.41 % 16.03 % 27.02 % -6.64%
  YoY % 15.12% -10.64% -4.19% -11.07% 27.32% -40.67% -
  Horiz. % 66.21% 57.51% 64.36% 67.17% 75.54% 59.33% 100.00%
ROE 2.81 % 3.52 % 4.06 % 4.28 % 5.75 % 4.28 % 6.86 % -13.81%
  YoY % -20.17% -13.30% -5.14% -25.57% 34.35% -37.61% -
  Horiz. % 40.96% 51.31% 59.18% 62.39% 83.82% 62.39% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.33 5.38 5.13 5.09 6.30 5.22 4.59 -0.97%
  YoY % -19.52% 4.87% 0.79% -19.21% 20.69% 13.73% -
  Horiz. % 94.34% 117.21% 111.76% 110.89% 137.25% 113.73% 100.00%
EPS 0.73 0.81 0.89 0.94 1.26 0.81 1.23 -8.32%
  YoY % -9.88% -8.99% -5.32% -25.40% 55.56% -34.15% -
  Horiz. % 59.35% 65.85% 72.36% 76.42% 102.44% 65.85% 100.00%
DPS 0.80 0.80 0.80 0.80 0.73 0.63 0.00 -
  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% -
NAPS 0.2600 0.2300 0.2200 0.2200 0.2200 0.1900 0.1800 6.31%
  YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% -
  Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.33 5.38 5.13 5.09 6.30 5.22 4.59 -0.97%
  YoY % -19.52% 4.87% 0.79% -19.21% 20.69% 13.73% -
  Horiz. % 94.34% 117.21% 111.76% 110.89% 137.25% 113.73% 100.00%
EPS 0.73 0.81 0.89 0.94 1.26 0.81 1.23 -8.32%
  YoY % -9.88% -8.99% -5.32% -25.40% 55.56% -34.15% -
  Horiz. % 59.35% 65.85% 72.36% 76.42% 102.44% 65.85% 100.00%
DPS 0.80 0.80 0.80 0.80 0.73 0.63 0.00 -
  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% -
NAPS 0.2600 0.2300 0.2200 0.2200 0.2200 0.1900 0.1800 6.31%
  YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% -
  Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3000 0.2300 0.2350 0.3300 0.3750 0.2900 0.2300 -
P/RPS 6.94 4.28 4.58 6.48 5.96 5.56 5.01 5.58%
  YoY % 62.15% -6.55% -29.32% 8.72% 7.19% 10.98% -
  Horiz. % 138.52% 85.43% 91.42% 129.34% 118.96% 110.98% 100.00%
P/EPS 41.00 28.44 26.31 35.07 29.65 35.63 18.62 14.05%
  YoY % 44.16% 8.10% -24.98% 18.28% -16.78% 91.35% -
  Horiz. % 220.19% 152.74% 141.30% 188.35% 159.24% 191.35% 100.00%
EY 2.44 3.52 3.80 2.85 3.37 2.81 5.37 -12.31%
  YoY % -30.68% -7.37% 33.33% -15.43% 19.93% -47.67% -
  Horiz. % 45.44% 65.55% 70.76% 53.07% 62.76% 52.33% 100.00%
DY 2.67 3.48 3.40 2.42 1.95 2.17 0.00 -
  YoY % -23.28% 2.35% 40.50% 24.10% -10.14% 0.00% -
  Horiz. % 123.04% 160.37% 156.68% 111.52% 89.86% 100.00% -
P/NAPS 1.15 1.00 1.07 1.50 1.70 1.53 1.28 -1.77%
  YoY % 15.00% -6.54% -28.67% -11.76% 11.11% 19.53% -
  Horiz. % 89.84% 78.12% 83.59% 117.19% 132.81% 119.53% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 28/08/18 25/08/17 25/08/16 27/08/15 27/08/14 -
Price 0.5050 0.2150 0.2600 0.3200 0.3550 0.2300 0.2200 -
P/RPS 11.68 4.00 5.07 6.29 5.64 4.41 4.79 16.00%
  YoY % 192.00% -21.10% -19.40% 11.52% 27.89% -7.93% -
  Horiz. % 243.84% 83.51% 105.85% 131.32% 117.75% 92.07% 100.00%
P/EPS 69.01 26.58 29.11 34.01 28.07 28.26 17.81 25.30%
  YoY % 159.63% -8.69% -14.41% 21.16% -0.67% 58.67% -
  Horiz. % 387.48% 149.24% 163.45% 190.96% 157.61% 158.67% 100.00%
EY 1.45 3.76 3.44 2.94 3.56 3.54 5.61 -20.17%
  YoY % -61.44% 9.30% 17.01% -17.42% 0.56% -36.90% -
  Horiz. % 25.85% 67.02% 61.32% 52.41% 63.46% 63.10% 100.00%
DY 1.58 3.72 3.08 2.50 2.06 2.74 0.00 -
  YoY % -57.53% 20.78% 23.20% 21.36% -24.82% 0.00% -
  Horiz. % 57.66% 135.77% 112.41% 91.24% 75.18% 100.00% -
P/NAPS 1.94 0.93 1.18 1.45 1.61 1.21 1.22 8.03%
  YoY % 108.60% -21.19% -18.62% -9.94% 33.06% -0.82% -
  Horiz. % 159.02% 76.23% 96.72% 118.85% 131.97% 99.18% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
4. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
8. China’s Sinovac shot found highly effective in real world study Good Articles to Share
PARTNERS & BROKERS