Highlights

[BTECH] YoY Quarter Result on 2016-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     1.67%    YoY -     79.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 6,553 6,900 6,188 8,994 6,904 5,428 5,188 3.97%
  YoY % -5.03% 11.51% -31.20% 30.27% 27.19% 4.63% -
  Horiz. % 126.31% 133.00% 119.28% 173.36% 133.08% 104.63% 100.00%
PBT 1,532 1,756 1,709 2,485 1,386 1,322 1,052 6.46%
  YoY % -12.76% 2.75% -31.23% 79.29% 4.84% 25.67% -
  Horiz. % 145.63% 166.92% 162.45% 236.22% 131.75% 125.67% 100.00%
Tax -392 -446 -474 -625 -346 -352 -270 6.41%
  YoY % 12.11% 5.91% 24.16% -80.64% 1.70% -30.37% -
  Horiz. % 145.19% 165.19% 175.56% 231.48% 128.15% 130.37% 100.00%
NP 1,140 1,310 1,235 1,860 1,040 970 782 6.48%
  YoY % -12.98% 6.07% -33.60% 78.85% 7.22% 24.04% -
  Horiz. % 145.78% 167.52% 157.93% 237.85% 132.99% 124.04% 100.00%
NP to SH 1,133 1,305 1,270 1,822 1,017 979 769 6.67%
  YoY % -13.18% 2.76% -30.30% 79.15% 3.88% 27.31% -
  Horiz. % 147.33% 169.70% 165.15% 236.93% 132.25% 127.31% 100.00%
Tax Rate 25.59 % 25.40 % 27.74 % 25.15 % 24.96 % 26.63 % 25.67 % -0.05%
  YoY % 0.75% -8.44% 10.30% 0.76% -6.27% 3.74% -
  Horiz. % 99.69% 98.95% 108.06% 97.97% 97.23% 103.74% 100.00%
Total Cost 5,413 5,590 4,953 7,134 5,864 4,458 4,406 3.49%
  YoY % -3.17% 12.86% -30.57% 21.66% 31.54% 1.18% -
  Horiz. % 122.86% 126.87% 112.41% 161.92% 133.09% 101.18% 100.00%
Net Worth 60,479 57,960 57,960 55,439 47,879 42,840 42,840 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 60,479 57,960 57,960 55,439 47,879 42,840 42,840 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 17.40 % 18.99 % 19.96 % 20.68 % 15.06 % 17.87 % 15.07 % 2.42%
  YoY % -8.37% -4.86% -3.48% 37.32% -15.72% 18.58% -
  Horiz. % 115.46% 126.01% 132.45% 137.23% 99.93% 118.58% 100.00%
ROE 1.87 % 2.25 % 2.19 % 3.29 % 2.12 % 2.29 % 1.80 % 0.64%
  YoY % -16.89% 2.74% -33.43% 55.19% -7.42% 27.22% -
  Horiz. % 103.89% 125.00% 121.67% 182.78% 117.78% 127.22% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.60 2.74 2.46 3.57 2.74 2.15 2.06 3.95%
  YoY % -5.11% 11.38% -31.09% 30.29% 27.44% 4.37% -
  Horiz. % 126.21% 133.01% 119.42% 173.30% 133.01% 104.37% 100.00%
EPS 0.45 0.52 0.50 0.72 0.40 0.39 0.31 6.41%
  YoY % -13.46% 4.00% -30.56% 80.00% 2.56% 25.81% -
  Horiz. % 145.16% 167.74% 161.29% 232.26% 129.03% 125.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2400 0.2300 0.2300 0.2200 0.1900 0.1700 0.1700 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.60 2.74 2.46 3.57 2.74 2.15 2.06 3.95%
  YoY % -5.11% 11.38% -31.09% 30.29% 27.44% 4.37% -
  Horiz. % 126.21% 133.01% 119.42% 173.30% 133.01% 104.37% 100.00%
EPS 0.45 0.52 0.50 0.72 0.40 0.39 0.31 6.41%
  YoY % -13.46% 4.00% -30.56% 80.00% 2.56% 25.81% -
  Horiz. % 145.16% 167.74% 161.29% 232.26% 129.03% 125.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2400 0.2300 0.2300 0.2200 0.1900 0.1700 0.1700 5.91%
  YoY % 4.35% 0.00% 4.55% 15.79% 11.76% 0.00% -
  Horiz. % 141.18% 135.29% 135.29% 129.41% 111.76% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3450 0.2950 0.3600 0.2350 0.2800 0.1800 0.1400 -
P/RPS 13.27 10.77 14.66 6.58 10.22 8.36 6.80 11.78%
  YoY % 23.21% -26.53% 122.80% -35.62% 22.25% 22.94% -
  Horiz. % 195.15% 158.38% 215.59% 96.76% 150.29% 122.94% 100.00%
P/EPS 76.73 56.97 71.43 32.50 69.38 46.33 45.88 8.94%
  YoY % 34.68% -20.24% 119.78% -53.16% 49.75% 0.98% -
  Horiz. % 167.24% 124.17% 155.69% 70.84% 151.22% 100.98% 100.00%
EY 1.30 1.76 1.40 3.08 1.44 2.16 2.18 -8.25%
  YoY % -26.14% 25.71% -54.55% 113.89% -33.33% -0.92% -
  Horiz. % 59.63% 80.73% 64.22% 141.28% 66.06% 99.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.44 1.28 1.57 1.07 1.47 1.06 0.82 9.83%
  YoY % 12.50% -18.47% 46.73% -27.21% 38.68% 29.27% -
  Horiz. % 175.61% 156.10% 191.46% 130.49% 179.27% 129.27% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 - 22/05/17 27/05/16 27/05/15 23/05/14 28/05/13 -
Price 0.2250 0.2500 0.3750 0.2550 0.3100 0.2300 0.1500 -
P/RPS 8.65 9.13 15.27 7.14 11.32 10.68 7.29 2.89%
  YoY % -5.26% -40.21% 113.87% -36.93% 5.99% 46.50% -
  Horiz. % 118.66% 125.24% 209.47% 97.94% 155.28% 146.50% 100.00%
P/EPS 50.04 48.28 74.41 35.27 76.81 59.20 49.15 0.30%
  YoY % 3.65% -35.12% 110.97% -54.08% 29.75% 20.45% -
  Horiz. % 101.81% 98.23% 151.39% 71.76% 156.28% 120.45% 100.00%
EY 2.00 2.07 1.34 2.84 1.30 1.69 2.03 -0.25%
  YoY % -3.38% 54.48% -52.82% 118.46% -23.08% -16.75% -
  Horiz. % 98.52% 101.97% 66.01% 139.90% 64.04% 83.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 1.09 1.63 1.16 1.63 1.35 0.88 1.10%
  YoY % -13.76% -33.13% 40.52% -28.83% 20.74% 53.41% -
  Horiz. % 106.82% 123.86% 185.23% 131.82% 185.23% 153.41% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
4. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
7. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
8. Azmin, 10 MPs to join PPBM amid signs of about-turn by PKR over support for Dr M save malaysia!!!
Partners & Brokers