Highlights

[BTECH] YoY TTM Result on 2017-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -6.17%    YoY -     -31.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 27,231 25,866 27,822 29,775 25,374 24,592 22,967 2.88%
  YoY % 5.28% -7.03% -6.56% 17.34% 3.18% 7.08% -
  Horiz. % 118.57% 112.62% 121.14% 129.64% 110.48% 107.08% 100.00%
PBT 5,746 5,408 5,195 7,485 5,217 5,897 4,492 4.19%
  YoY % 6.25% 4.10% -30.59% 43.47% -11.53% 31.28% -
  Horiz. % 127.92% 120.39% 115.65% 166.63% 116.14% 131.28% 100.00%
Tax -1,736 -1,476 -1,209 -1,654 -1,057 -1,175 -1,369 4.04%
  YoY % -17.62% -22.08% 26.90% -56.48% 10.04% 14.17% -
  Horiz. % 126.81% 107.82% 88.31% 120.82% 77.21% 85.83% 100.00%
NP 4,010 3,932 3,986 5,831 4,160 4,722 3,123 4.25%
  YoY % 1.98% -1.35% -31.64% 40.17% -11.90% 51.20% -
  Horiz. % 128.40% 125.90% 127.63% 186.71% 133.21% 151.20% 100.00%
NP to SH 3,966 3,868 4,016 5,835 4,086 4,675 2,997 4.78%
  YoY % 2.53% -3.69% -31.17% 42.80% -12.60% 55.99% -
  Horiz. % 132.33% 129.06% 134.00% 194.69% 136.34% 155.99% 100.00%
Tax Rate 30.21 % 27.29 % 23.27 % 22.10 % 20.26 % 19.93 % 30.48 % -0.15%
  YoY % 10.70% 17.28% 5.29% 9.08% 1.66% -34.61% -
  Horiz. % 99.11% 89.53% 76.35% 72.51% 66.47% 65.39% 100.00%
Total Cost 23,221 21,934 23,836 23,944 21,214 19,870 19,844 2.65%
  YoY % 5.87% -7.98% -0.45% 12.87% 6.76% 0.13% -
  Horiz. % 117.02% 110.53% 120.12% 120.66% 106.90% 100.13% 100.00%
Net Worth 57,960 55,439 55,439 55,439 47,879 45,360 40,319 6.23%
  YoY % 4.55% 0.00% 0.00% 15.79% 5.56% 12.50% -
  Horiz. % 143.75% 137.50% 137.50% 137.50% 118.75% 112.50% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,032 4,032 4,032 3,427 3,191 0 0 -
  YoY % 0.00% 0.00% 17.65% 7.38% 0.00% 0.00% -
  Horiz. % 126.33% 126.33% 126.33% 107.38% 100.00% - -
Div Payout % 101.66 % 104.24 % 100.40 % 58.74 % 78.11 % - % - % -
  YoY % -2.48% 3.82% 70.92% -24.80% 0.00% 0.00% -
  Horiz. % 130.15% 133.45% 128.54% 75.20% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 57,960 55,439 55,439 55,439 47,879 45,360 40,319 6.23%
  YoY % 4.55% 0.00% 0.00% 15.79% 5.56% 12.50% -
  Horiz. % 143.75% 137.50% 137.50% 137.50% 118.75% 112.50% 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 14.73 % 15.20 % 14.33 % 19.58 % 16.39 % 19.20 % 13.60 % 1.34%
  YoY % -3.09% 6.07% -26.81% 19.46% -14.64% 41.18% -
  Horiz. % 108.31% 111.76% 105.37% 143.97% 120.51% 141.18% 100.00%
ROE 6.84 % 6.98 % 7.24 % 10.52 % 8.53 % 10.31 % 7.43 % -1.37%
  YoY % -2.01% -3.59% -31.18% 23.33% -17.26% 38.76% -
  Horiz. % 92.06% 93.94% 97.44% 141.59% 114.80% 138.76% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.81 10.26 11.04 11.82 10.07 9.76 9.11 2.89%
  YoY % 5.36% -7.07% -6.60% 17.38% 3.18% 7.14% -
  Horiz. % 118.66% 112.62% 121.19% 129.75% 110.54% 107.14% 100.00%
EPS 1.57 1.53 1.59 2.32 1.62 1.86 1.19 4.72%
  YoY % 2.61% -3.77% -31.47% 43.21% -12.90% 56.30% -
  Horiz. % 131.93% 128.57% 133.61% 194.96% 136.13% 156.30% 100.00%
DPS 1.60 1.60 1.60 1.36 1.26 0.00 0.00 -
  YoY % 0.00% 0.00% 17.65% 7.94% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 107.94% 100.00% - -
NAPS 0.2300 0.2200 0.2200 0.2200 0.1900 0.1800 0.1600 6.23%
  YoY % 4.55% 0.00% 0.00% 15.79% 5.56% 12.50% -
  Horiz. % 143.75% 137.50% 137.50% 137.50% 118.75% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.81 10.26 11.04 11.82 10.07 9.76 9.11 2.89%
  YoY % 5.36% -7.07% -6.60% 17.38% 3.18% 7.14% -
  Horiz. % 118.66% 112.62% 121.19% 129.75% 110.54% 107.14% 100.00%
EPS 1.57 1.53 1.59 2.32 1.62 1.86 1.19 4.72%
  YoY % 2.61% -3.77% -31.47% 43.21% -12.90% 56.30% -
  Horiz. % 131.93% 128.57% 133.61% 194.96% 136.13% 156.30% 100.00%
DPS 1.60 1.60 1.60 1.36 1.26 0.00 0.00 -
  YoY % 0.00% 0.00% 17.65% 7.94% 0.00% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 107.94% 100.00% - -
NAPS 0.2300 0.2200 0.2200 0.2200 0.1900 0.1800 0.1600 6.23%
  YoY % 4.55% 0.00% 0.00% 15.79% 5.56% 12.50% -
  Horiz. % 143.75% 137.50% 137.50% 137.50% 118.75% 112.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.2300 0.2350 0.3300 0.3750 0.2900 0.2300 0.1500 -
P/RPS 2.13 2.29 2.99 3.17 2.88 2.36 1.65 4.35%
  YoY % -6.99% -23.41% -5.68% 10.07% 22.03% 43.03% -
  Horiz. % 129.09% 138.79% 181.21% 192.12% 174.55% 143.03% 100.00%
P/EPS 14.61 15.31 20.71 16.20 17.89 12.40 12.61 2.48%
  YoY % -4.57% -26.07% 27.84% -9.45% 44.27% -1.67% -
  Horiz. % 115.86% 121.41% 164.23% 128.47% 141.87% 98.33% 100.00%
EY 6.84 6.53 4.83 6.17 5.59 8.07 7.93 -2.43%
  YoY % 4.75% 35.20% -21.72% 10.38% -30.73% 1.77% -
  Horiz. % 86.25% 82.35% 60.91% 77.81% 70.49% 101.77% 100.00%
DY 6.96 6.81 4.85 3.63 4.34 0.00 0.00 -
  YoY % 2.20% 40.41% 33.61% -16.36% 0.00% 0.00% -
  Horiz. % 160.37% 156.91% 111.75% 83.64% 100.00% - -
P/NAPS 1.00 1.07 1.50 1.70 1.53 1.28 0.94 1.04%
  YoY % -6.54% -28.67% -11.76% 11.11% 19.53% 36.17% -
  Horiz. % 106.38% 113.83% 159.57% 180.85% 162.77% 136.17% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 25/08/17 25/08/16 27/08/15 27/08/14 27/08/13 -
Price 0.2150 0.2600 0.3200 0.3550 0.2300 0.2200 0.1550 -
P/RPS 1.99 2.53 2.90 3.00 2.28 2.25 1.70 2.66%
  YoY % -21.34% -12.76% -3.33% 31.58% 1.33% 32.35% -
  Horiz. % 117.06% 148.82% 170.59% 176.47% 134.12% 132.35% 100.00%
P/EPS 13.66 16.94 20.08 15.33 14.19 11.86 13.03 0.79%
  YoY % -19.36% -15.64% 30.98% 8.03% 19.65% -8.98% -
  Horiz. % 104.83% 130.01% 154.11% 117.65% 108.90% 91.02% 100.00%
EY 7.32 5.90 4.98 6.52 7.05 8.43 7.67 -0.78%
  YoY % 24.07% 18.47% -23.62% -7.52% -16.37% 9.91% -
  Horiz. % 95.44% 76.92% 64.93% 85.01% 91.92% 109.91% 100.00%
DY 7.44 6.15 5.00 3.83 5.48 0.00 0.00 -
  YoY % 20.98% 23.00% 30.55% -30.11% 0.00% 0.00% -
  Horiz. % 135.77% 112.23% 91.24% 69.89% 100.00% - -
P/NAPS 0.93 1.18 1.45 1.61 1.21 1.22 0.97 -0.70%
  YoY % -21.19% -18.62% -9.94% 33.06% -0.82% 25.77% -
  Horiz. % 95.88% 121.65% 149.48% 165.98% 124.74% 125.77% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers