Highlights

[BTECH] YoY Quarter Result on 2020-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     349.24%    YoY -     80.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 6,631 6,987 6,717 5,721 6,660 6,827 6,243 1.01%
  YoY % -5.10% 4.02% 17.41% -14.10% -2.45% 9.35% -
  Horiz. % 106.21% 111.92% 107.59% 91.64% 106.68% 109.35% 100.00%
PBT 1,426 2,515 1,037 826 400 2,041 1,107 4.31%
  YoY % -43.30% 142.53% 25.54% 106.50% -80.40% 84.37% -
  Horiz. % 128.82% 227.19% 93.68% 74.62% 36.13% 184.37% 100.00%
Tax -435 59 -578 -328 2 -306 -74 34.31%
  YoY % -837.29% 110.21% -76.22% -16,500.00% 100.65% -313.51% -
  Horiz. % 587.84% -79.73% 781.08% 443.24% -2.70% 413.51% 100.00%
NP 991 2,574 459 498 402 1,735 1,033 -0.69%
  YoY % -61.50% 460.78% -7.83% 23.88% -76.83% 67.96% -
  Horiz. % 95.93% 249.18% 44.43% 48.21% 38.92% 167.96% 100.00%
NP to SH 8,549 4,745 483 476 393 1,792 1,023 42.41%
  YoY % 80.17% 882.40% 1.47% 21.12% -78.07% 75.17% -
  Horiz. % 835.68% 463.83% 47.21% 46.53% 38.42% 175.17% 100.00%
Tax Rate 30.50 % -2.35 % 55.74 % 39.71 % -0.50 % 14.99 % 6.68 % 28.77%
  YoY % 1,397.87% -104.22% 40.37% 8,042.00% -103.34% 124.40% -
  Horiz. % 456.59% -35.18% 834.43% 594.46% -7.49% 224.40% 100.00%
Total Cost 5,640 4,413 6,258 5,223 6,258 5,092 5,210 1.33%
  YoY % 27.80% -29.48% 19.82% -16.54% 22.90% -2.26% -
  Horiz. % 108.25% 84.70% 120.12% 100.25% 120.12% 97.74% 100.00%
Net Worth 70,560 63,000 57,960 55,439 55,439 52,919 45,830 7.45%
  YoY % 12.00% 8.70% 4.55% 0.00% 4.76% 15.47% -
  Horiz. % 153.96% 137.46% 126.47% 120.97% 120.97% 115.47% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,016 2,016 2,016 2,016 2,016 1,587 1,604 3.88%
  YoY % 0.00% 0.00% 0.00% 0.00% 26.98% -1.03% -
  Horiz. % 125.68% 125.68% 125.68% 125.68% 125.68% 98.97% 100.00%
Div Payout % 23.58 % 42.49 % 417.39 % 423.53 % 512.98 % 88.59 % 156.80 % -27.06%
  YoY % -44.50% -89.82% -1.45% -17.44% 479.05% -43.50% -
  Horiz. % 15.04% 27.10% 266.19% 270.11% 327.16% 56.50% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 70,560 63,000 57,960 55,439 55,439 52,919 45,830 7.45%
  YoY % 12.00% 8.70% 4.55% 0.00% 4.76% 15.47% -
  Horiz. % 153.96% 137.46% 126.47% 120.97% 120.97% 115.47% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 254,615 -0.17%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1.03% -
  Horiz. % 98.97% 98.97% 98.97% 98.97% 98.97% 98.97% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.94 % 36.84 % 6.83 % 8.70 % 6.04 % 25.41 % 16.55 % -1.69%
  YoY % -59.45% 439.39% -21.49% 44.04% -76.23% 53.53% -
  Horiz. % 90.27% 222.60% 41.27% 52.57% 36.50% 153.53% 100.00%
ROE 12.12 % 7.53 % 0.83 % 0.86 % 0.71 % 3.39 % 2.23 % 32.56%
  YoY % 60.96% 807.23% -3.49% 21.13% -79.06% 52.02% -
  Horiz. % 543.50% 337.67% 37.22% 38.57% 31.84% 152.02% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.63 2.77 2.67 2.27 2.64 2.71 2.45 1.19%
  YoY % -5.05% 3.75% 17.62% -14.02% -2.58% 10.61% -
  Horiz. % 107.35% 113.06% 108.98% 92.65% 107.76% 110.61% 100.00%
EPS 0.37 1.00 0.19 0.19 0.16 0.71 0.41 -1.69%
  YoY % -63.00% 426.32% 0.00% 18.75% -77.46% 73.17% -
  Horiz. % 90.24% 243.90% 46.34% 46.34% 39.02% 173.17% 100.00%
DPS 0.80 0.80 0.80 0.80 0.80 0.63 0.63 4.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 26.98% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 126.98% 126.98% 100.00% 100.00%
NAPS 0.2800 0.2500 0.2300 0.2200 0.2200 0.2100 0.1800 7.63%
  YoY % 12.00% 8.70% 4.55% 0.00% 4.76% 16.67% -
  Horiz. % 155.56% 138.89% 127.78% 122.22% 122.22% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.63 2.77 2.67 2.27 2.64 2.71 2.48 0.98%
  YoY % -5.05% 3.75% 17.62% -14.02% -2.58% 9.27% -
  Horiz. % 106.05% 111.69% 107.66% 91.53% 106.45% 109.27% 100.00%
EPS 0.37 1.00 0.19 0.19 0.16 0.71 0.41 -1.69%
  YoY % -63.00% 426.32% 0.00% 18.75% -77.46% 73.17% -
  Horiz. % 90.24% 243.90% 46.34% 46.34% 39.02% 173.17% 100.00%
DPS 0.80 0.80 0.80 0.80 0.80 0.63 0.64 3.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 26.98% -1.56% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 98.44% 100.00%
NAPS 0.2800 0.2500 0.2300 0.2200 0.2200 0.2100 0.1819 7.45%
  YoY % 12.00% 8.70% 4.55% 0.00% 4.76% 15.45% -
  Horiz. % 153.93% 137.44% 126.44% 120.95% 120.95% 115.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.5100 0.2200 0.2350 0.2900 0.3400 0.2450 0.2400 -
P/RPS 19.38 7.93 8.82 12.77 12.86 9.04 9.79 12.04%
  YoY % 144.39% -10.09% -30.93% -0.70% 42.26% -7.66% -
  Horiz. % 197.96% 81.00% 90.09% 130.44% 131.36% 92.34% 100.00%
P/EPS 15.03 11.68 122.61 153.53 218.02 34.45 59.73 -20.53%
  YoY % 28.68% -90.47% -20.14% -29.58% 532.86% -42.32% -
  Horiz. % 25.16% 19.55% 205.27% 257.04% 365.01% 57.68% 100.00%
EY 6.65 8.56 0.82 0.65 0.46 2.90 1.67 25.87%
  YoY % -22.31% 943.90% 26.15% 41.30% -84.14% 73.65% -
  Horiz. % 398.20% 512.57% 49.10% 38.92% 27.54% 173.65% 100.00%
DY 1.57 3.64 3.40 2.76 2.35 2.57 2.63 -8.23%
  YoY % -56.87% 7.06% 23.19% 17.45% -8.56% -2.28% -
  Horiz. % 59.70% 138.40% 129.28% 104.94% 89.35% 97.72% 100.00%
P/NAPS 1.82 0.88 1.02 1.32 1.55 1.17 1.33 5.36%
  YoY % 106.82% -13.73% -22.73% -14.84% 32.48% -12.03% -
  Horiz. % 136.84% 66.17% 76.69% 99.25% 116.54% 87.97% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 22/02/18 24/02/17 24/02/16 27/02/15 -
Price 0.4900 0.2100 0.2850 0.3200 0.3550 0.2500 0.3050 -
P/RPS 18.62 7.57 10.69 14.10 13.43 9.23 12.44 6.95%
  YoY % 145.97% -29.19% -24.18% 4.99% 45.50% -25.80% -
  Horiz. % 149.68% 60.85% 85.93% 113.34% 107.96% 74.20% 100.00%
P/EPS 14.44 11.15 148.70 169.41 227.63 35.16 75.91 -24.14%
  YoY % 29.51% -92.50% -12.22% -25.58% 547.41% -53.68% -
  Horiz. % 19.02% 14.69% 195.89% 223.17% 299.87% 46.32% 100.00%
EY 6.92 8.97 0.67 0.59 0.44 2.84 1.32 31.77%
  YoY % -22.85% 1,238.81% 13.56% 34.09% -84.51% 115.15% -
  Horiz. % 524.24% 679.55% 50.76% 44.70% 33.33% 215.15% 100.00%
DY 1.63 3.81 2.81 2.50 2.25 2.52 2.07 -3.90%
  YoY % -57.22% 35.59% 12.40% 11.11% -10.71% 21.74% -
  Horiz. % 78.74% 184.06% 135.75% 120.77% 108.70% 121.74% 100.00%
P/NAPS 1.75 0.84 1.24 1.45 1.61 1.19 1.69 0.58%
  YoY % 108.33% -32.26% -14.48% -9.94% 35.29% -29.59% -
  Horiz. % 103.55% 49.70% 73.37% 85.80% 95.27% 70.41% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

276  478  576  1161 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.185+0.005 
 SERBADK 0.385-0.01 
 RESINTC 0.79+0.195 
 M3TECH 0.055-0.01 
 DNEX 0.705-0.015 
 FOCUS 0.040.00 
 DSONIC 0.465+0.005 
 SERSOL 0.54-0.01 
 TANCO 0.205-0.005 
 SALUTE 0.635+0.035 
PARTNERS & BROKERS