Highlights

[BTECH] YoY Quarter Result on 2020-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     43.92%    YoY -     20.22%
Quarter Report


View:


Show?  YoY % Horiz. %

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 4,895 7,002 6,035 6,641 6,875 6,250 6,148 -3.72%
  YoY % -30.09% 16.02% -9.13% -3.40% 10.00% 1.66% -
  Horiz. % 79.62% 113.89% 98.16% 108.02% 111.82% 101.66% 100.00%
PBT 1,498 1,316 1,274 1,451 1,817 1,427 2,411 -7.62%
  YoY % 13.83% 3.30% -12.20% -20.14% 27.33% -40.81% -
  Horiz. % 62.13% 54.58% 52.84% 60.18% 75.36% 59.19% 100.00%
Tax -358 -349 -335 -357 -438 -359 -253 5.95%
  YoY % -2.58% -4.18% 6.16% 18.49% -22.01% -41.90% -
  Horiz. % 141.50% 137.94% 132.41% 141.11% 173.12% 141.90% 100.00%
NP 1,140 967 939 1,094 1,379 1,068 2,158 -10.08%
  YoY % 17.89% 2.98% -14.17% -20.67% 29.12% -50.51% -
  Horiz. % 52.83% 44.81% 43.51% 50.70% 63.90% 49.49% 100.00%
NP to SH 1,088 905 936 1,101 1,365 1,034 2,133 -10.60%
  YoY % 20.22% -3.31% -14.99% -19.34% 32.01% -51.52% -
  Horiz. % 51.01% 42.43% 43.88% 51.62% 63.99% 48.48% 100.00%
Tax Rate 23.90 % 26.52 % 26.30 % 24.60 % 24.11 % 25.16 % 10.49 % 14.70%
  YoY % -9.88% 0.84% 6.91% 2.03% -4.17% 139.85% -
  Horiz. % 227.84% 252.81% 250.71% 234.51% 229.84% 239.85% 100.00%
Total Cost 3,755 6,035 5,096 5,547 5,496 5,182 3,990 -1.01%
  YoY % -37.78% 18.43% -8.13% 0.93% 6.06% 29.87% -
  Horiz. % 94.11% 151.25% 127.72% 139.02% 137.74% 129.87% 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 % 185.29 % 222.76 % 215.38 % 183.11 % 134.77 % 153.54 % - % -
  YoY % -16.82% 3.43% 17.62% 35.87% -12.22% 0.00% -
  Horiz. % 120.68% 145.08% 140.28% 119.26% 87.78% 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 23.29 % 13.81 % 15.56 % 16.47 % 20.06 % 17.09 % 35.10 % -6.60%
  YoY % 68.65% -11.25% -5.53% -17.90% 17.38% -51.31% -
  Horiz. % 66.35% 39.34% 44.33% 46.92% 57.15% 48.69% 100.00%
ROE 1.66 % 1.56 % 1.69 % 1.99 % 2.46 % 2.16 % 4.70 % -15.91%
  YoY % 6.41% -7.69% -15.08% -19.11% 13.89% -54.04% -
  Horiz. % 35.32% 33.19% 35.96% 42.34% 52.34% 45.96% 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 1.94 2.78 2.39 2.64 2.73 2.48 2.44 -3.75%
  YoY % -30.22% 16.32% -9.47% -3.30% 10.08% 1.64% -
  Horiz. % 79.51% 113.93% 97.95% 108.20% 111.89% 101.64% 100.00%
EPS 0.43 0.36 0.37 0.44 0.54 0.41 0.85 -10.73%
  YoY % 19.44% -2.70% -15.91% -18.52% 31.71% -51.76% -
  Horiz. % 50.59% 42.35% 43.53% 51.76% 63.53% 48.24% 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 1.94 2.78 2.39 2.64 2.73 2.48 2.44 -3.75%
  YoY % -30.22% 16.32% -9.47% -3.30% 10.08% 1.64% -
  Horiz. % 79.51% 113.93% 97.95% 108.20% 111.89% 101.64% 100.00%
EPS 0.43 0.36 0.37 0.44 0.54 0.41 0.85 -10.73%
  YoY % 19.44% -2.70% -15.91% -18.52% 31.71% -51.76% -
  Horiz. % 50.59% 42.35% 43.53% 51.76% 63.53% 48.24% 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 15.44 8.28 9.81 12.52 13.75 11.69 9.43 8.56%
  YoY % 86.47% -15.60% -21.65% -8.95% 17.62% 23.97% -
  Horiz. % 163.73% 87.80% 104.03% 132.77% 145.81% 123.97% 100.00%
P/EPS 69.49 64.04 63.27 75.53 69.23 70.68 27.17 16.93%
  YoY % 8.51% 1.22% -16.23% 9.10% -2.05% 160.14% -
  Horiz. % 255.76% 235.70% 232.87% 277.99% 254.80% 260.14% 100.00%
EY 1.44 1.56 1.58 1.32 1.44 1.41 3.68 -14.46%
  YoY % -7.69% -1.27% 19.70% -8.33% 2.13% -61.68% -
  Horiz. % 39.13% 42.39% 42.93% 35.87% 39.13% 38.32% 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 26.00 7.74 10.86 12.14 13.01 9.27 9.02 19.28%
  YoY % 235.92% -28.73% -10.54% -6.69% 40.35% 2.77% -
  Horiz. % 288.25% 85.81% 120.40% 134.59% 144.24% 102.77% 100.00%
P/EPS 116.97 59.87 70.00 73.24 65.54 56.05 25.99 28.46%
  YoY % 95.37% -14.47% -4.42% 11.75% 16.93% 115.66% -
  Horiz. % 450.06% 230.36% 269.33% 281.80% 252.17% 215.66% 100.00%
EY 0.85 1.67 1.43 1.37 1.53 1.78 3.85 -22.24%
  YoY % -49.10% 16.78% 4.38% -10.46% -14.04% -53.77% -
  Horiz. % 22.08% 43.38% 37.14% 35.58% 39.74% 46.23% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS