Highlights

[BTECH] YoY Cumulative Quarter Result on 2018-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     72.49%    YoY -     -5.06%
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.
 


 

258  177  567  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 ISTONE 0.205-0.02 
 HSI-C7K 0.345+0.01 
 IFCAMSC 0.54+0.01 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
8. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
Partners & Brokers