Highlights

[BTECH] YoY Quarter Result on 2019-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -20.12%    YoY -     -3.31%
Quarter Report


View:


Show?  YoY % Horiz. %

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 7,002 6,035 6,641 6,875 6,250 6,148 6,348 1.65%
  YoY % 16.02% -9.13% -3.40% 10.00% 1.66% -3.15% -
  Horiz. % 110.30% 95.07% 104.62% 108.30% 98.46% 96.85% 100.00%
PBT 1,316 1,274 1,451 1,817 1,427 2,411 1,391 -0.92%
  YoY % 3.30% -12.20% -20.14% 27.33% -40.81% 73.33% -
  Horiz. % 94.61% 91.59% 104.31% 130.63% 102.59% 173.33% 100.00%
Tax -349 -335 -357 -438 -359 -253 -344 0.24%
  YoY % -4.18% 6.16% 18.49% -22.01% -41.90% 26.45% -
  Horiz. % 101.45% 97.38% 103.78% 127.33% 104.36% 73.55% 100.00%
NP 967 939 1,094 1,379 1,068 2,158 1,047 -1.32%
  YoY % 2.98% -14.17% -20.67% 29.12% -50.51% 106.11% -
  Horiz. % 92.36% 89.68% 104.49% 131.71% 102.01% 206.11% 100.00%
NP to SH 905 936 1,101 1,365 1,034 2,133 1,018 -1.94%
  YoY % -3.31% -14.99% -19.34% 32.01% -51.52% 109.53% -
  Horiz. % 88.90% 91.94% 108.15% 134.09% 101.57% 209.53% 100.00%
Tax Rate 26.52 % 26.30 % 24.60 % 24.11 % 25.16 % 10.49 % 24.73 % 1.17%
  YoY % 0.84% 6.91% 2.03% -4.17% 139.85% -57.58% -
  Horiz. % 107.24% 106.35% 99.47% 97.49% 101.74% 42.42% 100.00%
Total Cost 6,035 5,096 5,547 5,496 5,182 3,990 5,301 2.18%
  YoY % 18.43% -8.13% 0.93% 6.06% 29.87% -24.73% -
  Horiz. % 113.85% 96.13% 104.64% 103.68% 97.76% 75.27% 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 % 222.76 % 215.38 % 183.11 % 134.77 % 153.54 % - % - % -
  YoY % 3.43% 17.62% 35.87% -12.22% 0.00% 0.00% -
  Horiz. % 145.08% 140.28% 119.26% 87.78% 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 13.81 % 15.56 % 16.47 % 20.06 % 17.09 % 35.10 % 16.49 % -2.91%
  YoY % -11.25% -5.53% -17.90% 17.38% -51.31% 112.86% -
  Horiz. % 83.75% 94.36% 99.88% 121.65% 103.64% 212.86% 100.00%
ROE 1.56 % 1.69 % 1.99 % 2.46 % 2.16 % 4.70 % 2.52 % -7.68%
  YoY % -7.69% -15.08% -19.11% 13.89% -54.04% 86.51% -
  Horiz. % 61.90% 67.06% 78.97% 97.62% 85.71% 186.51% 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 2.78 2.39 2.64 2.73 2.48 2.44 2.52 1.65%
  YoY % 16.32% -9.47% -3.30% 10.08% 1.64% -3.17% -
  Horiz. % 110.32% 94.84% 104.76% 108.33% 98.41% 96.83% 100.00%
EPS 0.36 0.37 0.44 0.54 0.41 0.85 0.40 -1.74%
  YoY % -2.70% -15.91% -18.52% 31.71% -51.76% 112.50% -
  Horiz. % 90.00% 92.50% 110.00% 135.00% 102.50% 212.50% 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 2.78 2.39 2.64 2.73 2.48 2.44 2.52 1.65%
  YoY % 16.32% -9.47% -3.30% 10.08% 1.64% -3.17% -
  Horiz. % 110.32% 94.84% 104.76% 108.33% 98.41% 96.83% 100.00%
EPS 0.36 0.37 0.44 0.54 0.41 0.85 0.40 -1.74%
  YoY % -2.70% -15.91% -18.52% 31.71% -51.76% 112.50% -
  Horiz. % 90.00% 92.50% 110.00% 135.00% 102.50% 212.50% 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 8.28 9.81 12.52 13.75 11.69 9.43 5.95 5.66%
  YoY % -15.60% -21.65% -8.95% 17.62% 23.97% 58.49% -
  Horiz. % 139.16% 164.87% 210.42% 231.09% 196.47% 158.49% 100.00%
P/EPS 64.04 63.27 75.53 69.23 70.68 27.17 37.13 9.51%
  YoY % 1.22% -16.23% 9.10% -2.05% 160.14% -26.82% -
  Horiz. % 172.48% 170.40% 203.42% 186.45% 190.36% 73.18% 100.00%
EY 1.56 1.58 1.32 1.44 1.41 3.68 2.69 -8.68%
  YoY % -1.27% 19.70% -8.33% 2.13% -61.68% 36.80% -
  Horiz. % 57.99% 58.74% 49.07% 53.53% 52.42% 136.80% 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 7.74 10.86 12.14 13.01 9.27 9.02 6.15 3.91%
  YoY % -28.73% -10.54% -6.69% 40.35% 2.77% 46.67% -
  Horiz. % 125.85% 176.59% 197.40% 211.54% 150.73% 146.67% 100.00%
P/EPS 59.87 70.00 73.24 65.54 56.05 25.99 38.37 7.69%
  YoY % -14.47% -4.42% 11.75% 16.93% 115.66% -32.26% -
  Horiz. % 156.03% 182.43% 190.88% 170.81% 146.08% 67.74% 100.00%
EY 1.67 1.43 1.37 1.53 1.78 3.85 2.61 -7.17%
  YoY % 16.78% 4.38% -10.46% -14.04% -53.77% 47.51% -
  Horiz. % 63.98% 54.79% 52.49% 58.62% 68.20% 147.51% 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.
 


 

254  348  532  1177 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.435+0.035 
 SAPNRG 0.275+0.015 
 VELESTO 0.355+0.025 
 GPACKET-WB 0.33+0.01 
 VELESTO-WA 0.15+0.025 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.295-0.005 
 IFCAMSC 0.44+0.005 
 EKOVEST 0.79-0.01 

FEATURED POSTS

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