Highlights

[BTECH] YoY Cumulative Quarter Result on 2018-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     64.19%    YoY -     4.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 17,642 20,868 19,894 20,039 24,202 20,233 17,553 0.08%
  YoY % -15.46% 4.90% -0.72% -17.20% 19.62% 15.27% -
  Horiz. % 100.51% 118.89% 113.34% 114.16% 137.88% 115.27% 100.00%
PBT 5,113 4,601 4,891 4,712 5,937 3,955 5,030 0.27%
  YoY % 11.13% -5.93% 3.80% -20.63% 50.11% -21.37% -
  Horiz. % 101.65% 91.47% 97.24% 93.68% 118.03% 78.63% 100.00%
Tax -1,220 -1,157 -1,198 -1,198 -1,443 -990 -883 5.53%
  YoY % -5.45% 3.42% 0.00% 16.98% -45.76% -12.12% -
  Horiz. % 138.17% 131.03% 135.67% 135.67% 163.42% 112.12% 100.00%
NP 3,893 3,444 3,693 3,514 4,494 2,965 4,147 -1.05%
  YoY % 13.04% -6.74% 5.09% -21.81% 51.57% -28.50% -
  Horiz. % 93.88% 83.05% 89.05% 84.74% 108.37% 71.50% 100.00%
NP to SH 3,747 3,333 3,696 3,522 4,439 2,907 4,124 -1.58%
  YoY % 12.42% -9.82% 4.94% -20.66% 52.70% -29.51% -
  Horiz. % 90.86% 80.82% 89.62% 85.40% 107.64% 70.49% 100.00%
Tax Rate 23.86 % 25.15 % 24.49 % 25.42 % 24.31 % 25.03 % 17.55 % 5.25%
  YoY % -5.13% 2.69% -3.66% 4.57% -2.88% 42.62% -
  Horiz. % 135.95% 143.30% 139.54% 144.84% 138.52% 142.62% 100.00%
Total Cost 13,749 17,424 16,201 16,525 19,708 17,268 13,406 0.42%
  YoY % -21.09% 7.55% -1.96% -16.15% 14.13% 28.81% -
  Horiz. % 102.56% 129.97% 120.85% 123.27% 147.01% 128.81% 100.00%
Net Worth 60,479 57,960 55,439 55,439 55,439 45,360 45,360 4.91%
  YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% -
  Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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 % 53.80 % 60.49 % 54.55 % 57.24 % 41.44 % 54.61 % - % -
  YoY % -11.06% 10.89% -4.70% 38.13% -24.12% 0.00% -
  Horiz. % 98.52% 110.77% 99.89% 104.82% 75.88% 100.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 60,479 57,960 55,439 55,439 55,439 45,360 45,360 4.91%
  YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% -
  Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 22.07 % 16.50 % 18.56 % 17.54 % 18.57 % 14.65 % 23.63 % -1.13%
  YoY % 33.76% -11.10% 5.82% -5.55% 26.76% -38.00% -
  Horiz. % 93.40% 69.83% 78.54% 74.23% 78.59% 62.00% 100.00%
ROE 6.20 % 5.75 % 6.67 % 6.35 % 8.01 % 6.41 % 9.09 % -6.17%
  YoY % 7.83% -13.79% 5.04% -20.72% 24.96% -29.48% -
  Horiz. % 68.21% 63.26% 73.38% 69.86% 88.12% 70.52% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.00 8.28 7.89 7.95 9.60 8.03 6.97 0.07%
  YoY % -15.46% 4.94% -0.75% -17.19% 19.55% 15.21% -
  Horiz. % 100.43% 118.79% 113.20% 114.06% 137.73% 115.21% 100.00%
EPS 1.49 1.32 1.47 1.40 1.76 1.15 1.64 -1.58%
  YoY % 12.88% -10.20% 5.00% -20.45% 53.04% -29.88% -
  Horiz. % 90.85% 80.49% 89.63% 85.37% 107.32% 70.12% 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 0.2400 0.2300 0.2200 0.2200 0.2200 0.1800 0.1800 4.91%
  YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% -
  Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.00 8.28 7.89 7.95 9.60 8.03 6.97 0.07%
  YoY % -15.46% 4.94% -0.75% -17.19% 19.55% 15.21% -
  Horiz. % 100.43% 118.79% 113.20% 114.06% 137.73% 115.21% 100.00%
EPS 1.49 1.32 1.47 1.40 1.76 1.15 1.64 -1.58%
  YoY % 12.88% -10.20% 5.00% -20.45% 53.04% -29.88% -
  Horiz. % 90.85% 80.49% 89.63% 85.37% 107.32% 70.12% 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 0.2400 0.2300 0.2200 0.2200 0.2200 0.1800 0.1800 4.91%
  YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% -
  Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4000 0.2150 0.2500 0.3250 0.3200 0.2600 0.3050 -
P/RPS 5.71 2.60 3.17 4.09 3.33 3.24 4.38 4.51%
  YoY % 119.62% -17.98% -22.49% 22.82% 2.78% -26.03% -
  Horiz. % 130.37% 59.36% 72.37% 93.38% 76.03% 73.97% 100.00%
P/EPS 26.90 16.26 17.05 23.25 18.17 22.54 18.64 6.30%
  YoY % 65.44% -4.63% -26.67% 27.96% -19.39% 20.92% -
  Horiz. % 144.31% 87.23% 91.47% 124.73% 97.48% 120.92% 100.00%
EY 3.72 6.15 5.87 4.30 5.50 4.44 5.37 -5.93%
  YoY % -39.51% 4.77% 36.51% -21.82% 23.87% -17.32% -
  Horiz. % 69.27% 114.53% 109.31% 80.07% 102.42% 82.68% 100.00%
DY 2.00 3.72 3.20 2.46 2.28 2.42 0.00 -
  YoY % -46.24% 16.25% 30.08% 7.89% -5.79% 0.00% -
  Horiz. % 82.64% 153.72% 132.23% 101.65% 94.21% 100.00% -
P/NAPS 1.67 0.93 1.14 1.48 1.45 1.44 1.69 -0.20%
  YoY % 79.57% -18.42% -22.97% 2.07% 0.69% -14.79% -
  Horiz. % 98.82% 55.03% 67.46% 87.57% 85.80% 85.21% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 28/11/18 21/11/17 22/11/16 26/11/15 25/11/14 -
Price 0.4850 0.2150 0.2250 0.3000 0.3500 0.2600 0.3250 -
P/RPS 6.93 2.60 2.85 3.77 3.64 3.24 4.67 6.79%
  YoY % 166.54% -8.77% -24.40% 3.57% 12.35% -30.62% -
  Horiz. % 148.39% 55.67% 61.03% 80.73% 77.94% 69.38% 100.00%
P/EPS 32.62 16.26 15.34 21.47 19.87 22.54 19.86 8.61%
  YoY % 100.61% 6.00% -28.55% 8.05% -11.85% 13.49% -
  Horiz. % 164.25% 81.87% 77.24% 108.11% 100.05% 113.49% 100.00%
EY 3.07 6.15 6.52 4.66 5.03 4.44 5.04 -7.92%
  YoY % -50.08% -5.67% 39.91% -7.36% 13.29% -11.90% -
  Horiz. % 60.91% 122.02% 129.37% 92.46% 99.80% 88.10% 100.00%
DY 1.65 3.72 3.56 2.67 2.09 2.42 0.00 -
  YoY % -55.65% 4.49% 33.33% 27.75% -13.64% 0.00% -
  Horiz. % 68.18% 153.72% 147.11% 110.33% 86.36% 100.00% -
P/NAPS 2.02 0.93 1.02 1.36 1.59 1.44 1.81 1.84%
  YoY % 117.20% -8.82% -25.00% -14.47% 10.42% -20.44% -
  Horiz. % 111.60% 51.38% 56.35% 75.14% 87.85% 79.56% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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. HOW PUMP AND DUMP SYNDICATES OPERATE IN BURSA, Please Avoid At All Costs, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Number of Covid 19 cases solely depends on Government's efficiency - Koon Yew Yin Koon Yew Yin's Blog
3. World’s most vaccinated nation is spooked by Covid spike (Chinese-made Sinopharm vaccine widely used in Seychelles) News1
4. Are you an INTELLIGENT INVESTOR? You can beat Buffett with THIS STOCK with 100% return in 2 months! Ultimate Stock Tips
5. 木材价格暴涨,这家公司竟然没有人买?! Swim With Sharks
6. ARB Berhad – Not As Good As It Seems. Be Cautious. The 1994 Investor
7. Calvin replies to CynicalCyan, THE INVESTMENT APPROACH OF CALVIN TAN
8. U.S. Suffers Sharpest Rise in Poverty Rate in More Than 50 Years - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS