Highlights

[BTECH] YoY Quarter Result on 2018-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -66.57%    YoY -     1.47%
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 - 254,210
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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers