Highlights

[BTECH] YoY Quarter Result on 2018-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     174.16%    YoY -     2.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 6,005 6,553 6,900 6,188 8,994 6,904 5,428 1.70%
  YoY % -8.36% -5.03% 11.51% -31.20% 30.27% 27.19% -
  Horiz. % 110.63% 120.73% 127.12% 114.00% 165.70% 127.19% 100.00%
PBT 1,054 1,532 1,756 1,709 2,485 1,386 1,322 -3.70%
  YoY % -31.20% -12.76% 2.75% -31.23% 79.29% 4.84% -
  Horiz. % 79.73% 115.89% 132.83% 129.27% 187.97% 104.84% 100.00%
Tax -244 -392 -446 -474 -625 -346 -352 -5.92%
  YoY % 37.76% 12.11% 5.91% 24.16% -80.64% 1.70% -
  Horiz. % 69.32% 111.36% 126.70% 134.66% 177.56% 98.30% 100.00%
NP 810 1,140 1,310 1,235 1,860 1,040 970 -2.96%
  YoY % -28.95% -12.98% 6.07% -33.60% 78.85% 7.22% -
  Horiz. % 83.51% 117.53% 135.05% 127.32% 191.75% 107.22% 100.00%
NP to SH 756 1,133 1,305 1,270 1,822 1,017 979 -4.21%
  YoY % -33.27% -13.18% 2.76% -30.30% 79.15% 3.88% -
  Horiz. % 77.22% 115.73% 133.30% 129.72% 186.11% 103.88% 100.00%
Tax Rate 23.15 % 25.59 % 25.40 % 27.74 % 25.15 % 24.96 % 26.63 % -2.30%
  YoY % -9.53% 0.75% -8.44% 10.30% 0.76% -6.27% -
  Horiz. % 86.93% 96.09% 95.38% 104.17% 94.44% 93.73% 100.00%
Total Cost 5,195 5,413 5,590 4,953 7,134 5,864 4,458 2.58%
  YoY % -4.03% -3.17% 12.86% -30.57% 21.66% 31.54% -
  Horiz. % 116.53% 121.42% 125.39% 111.10% 160.03% 131.54% 100.00%
Net Worth 63,000 60,479 57,960 57,960 55,439 47,879 42,840 6.63%
  YoY % 4.17% 4.35% 0.00% 4.55% 15.79% 11.76% -
  Horiz. % 147.06% 141.18% 135.29% 135.29% 129.41% 111.76% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 63,000 60,479 57,960 57,960 55,439 47,879 42,840 6.63%
  YoY % 4.17% 4.35% 0.00% 4.55% 15.79% 11.76% -
  Horiz. % 147.06% 141.18% 135.29% 135.29% 129.41% 111.76% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 13.49 % 17.40 % 18.99 % 19.96 % 20.68 % 15.06 % 17.87 % -4.57%
  YoY % -22.47% -8.37% -4.86% -3.48% 37.32% -15.72% -
  Horiz. % 75.49% 97.37% 106.27% 111.70% 115.72% 84.28% 100.00%
ROE 1.20 % 1.87 % 2.25 % 2.19 % 3.29 % 2.12 % 2.29 % -10.20%
  YoY % -35.83% -16.89% 2.74% -33.43% 55.19% -7.42% -
  Horiz. % 52.40% 81.66% 98.25% 95.63% 143.67% 92.58% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.38 2.60 2.74 2.46 3.57 2.74 2.15 1.71%
  YoY % -8.46% -5.11% 11.38% -31.09% 30.29% 27.44% -
  Horiz. % 110.70% 120.93% 127.44% 114.42% 166.05% 127.44% 100.00%
EPS 0.30 0.45 0.52 0.50 0.72 0.40 0.39 -4.27%
  YoY % -33.33% -13.46% 4.00% -30.56% 80.00% 2.56% -
  Horiz. % 76.92% 115.38% 133.33% 128.21% 184.62% 102.56% 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 0.2500 0.2400 0.2300 0.2300 0.2200 0.1900 0.1700 6.63%
  YoY % 4.17% 4.35% 0.00% 4.55% 15.79% 11.76% -
  Horiz. % 147.06% 141.18% 135.29% 135.29% 129.41% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.38 2.60 2.74 2.46 3.57 2.74 2.15 1.71%
  YoY % -8.46% -5.11% 11.38% -31.09% 30.29% 27.44% -
  Horiz. % 110.70% 120.93% 127.44% 114.42% 166.05% 127.44% 100.00%
EPS 0.30 0.45 0.52 0.50 0.72 0.40 0.39 -4.27%
  YoY % -33.33% -13.46% 4.00% -30.56% 80.00% 2.56% -
  Horiz. % 76.92% 115.38% 133.33% 128.21% 184.62% 102.56% 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 0.2500 0.2400 0.2300 0.2300 0.2200 0.1900 0.1700 6.63%
  YoY % 4.17% 4.35% 0.00% 4.55% 15.79% 11.76% -
  Horiz. % 147.06% 141.18% 135.29% 135.29% 129.41% 111.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2300 0.3450 0.2950 0.3600 0.2350 0.2800 0.1800 -
P/RPS 9.65 13.27 10.77 14.66 6.58 10.22 8.36 2.42%
  YoY % -27.28% 23.21% -26.53% 122.80% -35.62% 22.25% -
  Horiz. % 115.43% 158.73% 128.83% 175.36% 78.71% 122.25% 100.00%
P/EPS 76.67 76.73 56.97 71.43 32.50 69.38 46.33 8.75%
  YoY % -0.08% 34.68% -20.24% 119.78% -53.16% 49.75% -
  Horiz. % 165.49% 165.62% 122.97% 154.18% 70.15% 149.75% 100.00%
EY 1.30 1.30 1.76 1.40 3.08 1.44 2.16 -8.11%
  YoY % 0.00% -26.14% 25.71% -54.55% 113.89% -33.33% -
  Horiz. % 60.19% 60.19% 81.48% 64.81% 142.59% 66.67% 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 0.92 1.44 1.28 1.57 1.07 1.47 1.06 -2.33%
  YoY % -36.11% 12.50% -18.47% 46.73% -27.21% 38.68% -
  Horiz. % 86.79% 135.85% 120.75% 148.11% 100.94% 138.68% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 28/05/19 - 22/05/17 27/05/16 27/05/15 23/05/14 -
Price 0.3350 0.2250 0.2500 0.3750 0.2550 0.3100 0.2300 -
P/RPS 14.06 8.65 9.13 15.27 7.14 11.32 10.68 4.68%
  YoY % 62.54% -5.26% -40.21% 113.87% -36.93% 5.99% -
  Horiz. % 131.65% 80.99% 85.49% 142.98% 66.85% 105.99% 100.00%
P/EPS 111.67 50.04 48.28 74.41 35.27 76.81 59.20 11.15%
  YoY % 123.16% 3.65% -35.12% 110.97% -54.08% 29.75% -
  Horiz. % 188.63% 84.53% 81.55% 125.69% 59.58% 129.75% 100.00%
EY 0.90 2.00 2.07 1.34 2.84 1.30 1.69 -9.96%
  YoY % -55.00% -3.38% 54.48% -52.82% 118.46% -23.08% -
  Horiz. % 53.25% 118.34% 122.49% 79.29% 168.05% 76.92% 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 1.34 0.94 1.09 1.63 1.16 1.63 1.35 -0.12%
  YoY % 42.55% -13.76% -33.13% 40.52% -28.83% 20.74% -
  Horiz. % 99.26% 69.63% 80.74% 120.74% 85.93% 120.74% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

425  438  530  879 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 PWORTH 0.04+0.005 
 LUSTER 0.145+0.015 
 SAPNRG 0.13-0.005 
 MINHO-WC 0.19+0.12 
 NETX 0.020.00 
 XOX 0.27-0.005 
 LAMBO 0.060.00 
 RGB 0.165+0.005 
 HUBLINE 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers