Highlights

[BTECH] YoY Cumulative Quarter Result on 2019-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     63.54%    YoY -     -9.82%
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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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. 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