Highlights

[BTECH] YoY Quarter Result on 2017-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -58.64%    YoY -     21.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 6,717 5,721 6,660 6,827 6,243 6,622 5,863 2.29%
  YoY % 17.41% -14.10% -2.45% 9.35% -5.72% 12.95% -
  Horiz. % 114.57% 97.58% 113.59% 116.44% 106.48% 112.95% 100.00%
PBT 1,037 826 400 2,041 1,107 929 1,142 -1.59%
  YoY % 25.54% 106.50% -80.40% 84.37% 19.16% -18.65% -
  Horiz. % 90.81% 72.33% 35.03% 178.72% 96.94% 81.35% 100.00%
Tax -578 -328 2 -306 -74 -243 -451 4.22%
  YoY % -76.22% -16,500.00% 100.65% -313.51% 69.55% 46.12% -
  Horiz. % 128.16% 72.73% -0.44% 67.85% 16.41% 53.88% 100.00%
NP 459 498 402 1,735 1,033 686 691 -6.59%
  YoY % -7.83% 23.88% -76.83% 67.96% 50.58% -0.72% -
  Horiz. % 66.43% 72.07% 58.18% 251.09% 149.49% 99.28% 100.00%
NP to SH 483 476 393 1,792 1,023 712 666 -5.21%
  YoY % 1.47% 21.12% -78.07% 75.17% 43.68% 6.91% -
  Horiz. % 72.52% 71.47% 59.01% 269.07% 153.60% 106.91% 100.00%
Tax Rate 55.74 % 39.71 % -0.50 % 14.99 % 6.68 % 26.16 % 39.49 % 5.91%
  YoY % 40.37% 8,042.00% -103.34% 124.40% -74.46% -33.76% -
  Horiz. % 141.15% 100.56% -1.27% 37.96% 16.92% 66.24% 100.00%
Total Cost 6,258 5,223 6,258 5,092 5,210 5,936 5,172 3.23%
  YoY % 19.82% -16.54% 22.90% -2.26% -12.23% 14.77% -
  Horiz. % 121.00% 100.99% 121.00% 98.45% 100.73% 114.77% 100.00%
Net Worth 57,960 55,439 55,439 52,919 45,830 42,840 40,414 6.19%
  YoY % 4.55% 0.00% 4.76% 15.47% 6.98% 6.00% -
  Horiz. % 143.41% 137.18% 137.18% 130.94% 113.40% 106.00% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,016 2,016 2,016 1,587 1,604 - - -
  YoY % 0.00% 0.00% 26.98% -1.03% 0.00% 0.00% -
  Horiz. % 125.68% 125.68% 125.68% 98.97% 100.00% - -
Div Payout % 417.39 % 423.53 % 512.98 % 88.59 % 156.80 % - % - % -
  YoY % -1.45% -17.44% 479.05% -43.50% 0.00% 0.00% -
  Horiz. % 266.19% 270.11% 327.16% 56.50% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 57,960 55,439 55,439 52,919 45,830 42,840 40,414 6.19%
  YoY % 4.55% 0.00% 4.76% 15.47% 6.98% 6.00% -
  Horiz. % 143.41% 137.18% 137.18% 130.94% 113.40% 106.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 254,615 252,000 252,592 -0.04%
  YoY % 0.00% 0.00% 0.00% -1.03% 1.04% -0.23% -
  Horiz. % 99.77% 99.77% 99.77% 99.77% 100.80% 99.77% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.83 % 8.70 % 6.04 % 25.41 % 16.55 % 10.36 % 11.79 % -8.69%
  YoY % -21.49% 44.04% -76.23% 53.53% 59.75% -12.13% -
  Horiz. % 57.93% 73.79% 51.23% 215.52% 140.37% 87.87% 100.00%
ROE 0.83 % 0.86 % 0.71 % 3.39 % 2.23 % 1.66 % 1.65 % -10.82%
  YoY % -3.49% 21.13% -79.06% 52.02% 34.34% 0.61% -
  Horiz. % 50.30% 52.12% 43.03% 205.45% 135.15% 100.61% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.67 2.27 2.64 2.71 2.45 2.63 2.32 2.37%
  YoY % 17.62% -14.02% -2.58% 10.61% -6.84% 13.36% -
  Horiz. % 115.09% 97.84% 113.79% 116.81% 105.60% 113.36% 100.00%
EPS 0.19 0.19 0.16 0.71 0.41 0.28 0.26 -5.09%
  YoY % 0.00% 18.75% -77.46% 73.17% 46.43% 7.69% -
  Horiz. % 73.08% 73.08% 61.54% 273.08% 157.69% 107.69% 100.00%
DPS 0.80 0.80 0.80 0.63 0.63 0.00 0.00 -
  YoY % 0.00% 0.00% 26.98% 0.00% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 100.00% 100.00% - -
NAPS 0.2300 0.2200 0.2200 0.2100 0.1800 0.1700 0.1600 6.23%
  YoY % 4.55% 0.00% 4.76% 16.67% 5.88% 6.25% -
  Horiz. % 143.75% 137.50% 137.50% 131.25% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 251,777
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.67 2.27 2.64 2.71 2.48 2.63 2.33 2.30%
  YoY % 17.62% -14.02% -2.58% 9.27% -5.70% 12.88% -
  Horiz. % 114.59% 97.42% 113.30% 116.31% 106.44% 112.88% 100.00%
EPS 0.19 0.19 0.16 0.71 0.41 0.28 0.26 -5.09%
  YoY % 0.00% 18.75% -77.46% 73.17% 46.43% 7.69% -
  Horiz. % 73.08% 73.08% 61.54% 273.08% 157.69% 107.69% 100.00%
DPS 0.80 0.80 0.80 0.63 0.64 0.00 0.00 -
  YoY % 0.00% 0.00% 26.98% -1.56% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 98.44% 100.00% - -
NAPS 0.2300 0.2200 0.2200 0.2100 0.1819 0.1700 0.1604 6.19%
  YoY % 4.55% 0.00% 4.76% 15.45% 7.00% 5.99% -
  Horiz. % 143.39% 137.16% 137.16% 130.92% 113.40% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2350 0.2900 0.3400 0.2450 0.2400 0.1700 0.1200 -
P/RPS 8.82 12.77 12.86 9.04 9.79 6.47 5.17 9.31%
  YoY % -30.93% -0.70% 42.26% -7.66% 51.31% 25.15% -
  Horiz. % 170.60% 247.00% 248.74% 174.85% 189.36% 125.15% 100.00%
P/EPS 122.61 153.53 218.02 34.45 59.73 60.17 45.51 17.95%
  YoY % -20.14% -29.58% 532.86% -42.32% -0.73% 32.21% -
  Horiz. % 269.41% 337.35% 479.06% 75.70% 131.25% 132.21% 100.00%
EY 0.82 0.65 0.46 2.90 1.67 1.66 2.20 -15.16%
  YoY % 26.15% 41.30% -84.14% 73.65% 0.60% -24.55% -
  Horiz. % 37.27% 29.55% 20.91% 131.82% 75.91% 75.45% 100.00%
DY 3.40 2.76 2.35 2.57 2.63 0.00 0.00 -
  YoY % 23.19% 17.45% -8.56% -2.28% 0.00% 0.00% -
  Horiz. % 129.28% 104.94% 89.35% 97.72% 100.00% - -
P/NAPS 1.02 1.32 1.55 1.17 1.33 1.00 0.75 5.26%
  YoY % -22.73% -14.84% 32.48% -12.03% 33.00% 33.33% -
  Horiz. % 136.00% 176.00% 206.67% 156.00% 177.33% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 22/02/18 24/02/17 24/02/16 27/02/15 26/02/14 27/02/13 -
Price 0.2850 0.3200 0.3550 0.2500 0.3050 0.1700 0.1050 -
P/RPS 10.69 14.10 13.43 9.23 12.44 6.47 4.52 15.42%
  YoY % -24.18% 4.99% 45.50% -25.80% 92.27% 43.14% -
  Horiz. % 236.50% 311.95% 297.12% 204.20% 275.22% 143.14% 100.00%
P/EPS 148.70 169.41 227.63 35.16 75.91 60.17 39.82 24.54%
  YoY % -12.22% -25.58% 547.41% -53.68% 26.16% 51.10% -
  Horiz. % 373.43% 425.44% 571.65% 88.30% 190.63% 151.10% 100.00%
EY 0.67 0.59 0.44 2.84 1.32 1.66 2.51 -19.75%
  YoY % 13.56% 34.09% -84.51% 115.15% -20.48% -33.86% -
  Horiz. % 26.69% 23.51% 17.53% 113.15% 52.59% 66.14% 100.00%
DY 2.81 2.50 2.25 2.52 2.07 0.00 0.00 -
  YoY % 12.40% 11.11% -10.71% 21.74% 0.00% 0.00% -
  Horiz. % 135.75% 120.77% 108.70% 121.74% 100.00% - -
P/NAPS 1.24 1.45 1.61 1.19 1.69 1.00 0.66 11.08%
  YoY % -14.48% -9.94% 35.29% -29.59% 69.00% 51.52% -
  Horiz. % 187.88% 219.70% 243.94% 180.30% 256.06% 151.52% 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.
 


 

1959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.780.00 
 UCREST 0.1350.00 
 PINEAPP 0.3250.00 
 PUC 0.0650.00 
 WILLOW 0.4150.00 
 IRIS 0.1650.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.820.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers