Highlights

[BTECH] YoY TTM Result on 2017-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     2.12%    YoY -     -17.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 27,855 26,611 25,760 30,862 27,060 23,796 24,552 2.12%
  YoY % 4.67% 3.30% -16.53% 14.05% 13.72% -3.08% -
  Horiz. % 113.45% 108.39% 104.92% 125.70% 110.22% 96.92% 100.00%
PBT 7,116 5,928 5,538 6,337 5,996 6,137 4,607 7.51%
  YoY % 20.04% 7.04% -12.61% 5.69% -2.30% 33.21% -
  Horiz. % 154.46% 128.67% 120.21% 137.55% 130.15% 133.21% 100.00%
Tax -1,098 -1,776 -1,526 -1,441 -1,296 -957 -1,184 -1.25%
  YoY % 38.18% -16.38% -5.90% -11.19% -35.42% 19.17% -
  Horiz. % 92.74% 150.00% 128.89% 121.71% 109.46% 80.83% 100.00%
NP 6,018 4,152 4,012 4,896 4,700 5,180 3,423 9.86%
  YoY % 44.94% 3.49% -18.06% 4.17% -9.27% 51.33% -
  Horiz. % 175.81% 121.30% 117.21% 143.03% 137.31% 151.33% 100.00%
NP to SH 8,078 4,169 3,998 4,832 4,699 5,147 3,350 15.79%
  YoY % 93.76% 4.28% -17.26% 2.83% -8.70% 53.64% -
  Horiz. % 241.13% 124.45% 119.34% 144.24% 140.27% 153.64% 100.00%
Tax Rate 15.43 % 29.96 % 27.56 % 22.74 % 21.61 % 15.59 % 25.70 % -8.15%
  YoY % -48.50% 8.71% 21.20% 5.23% 38.61% -39.34% -
  Horiz. % 60.04% 116.58% 107.24% 88.48% 84.09% 60.66% 100.00%
Total Cost 21,837 22,459 21,748 25,966 22,360 18,616 21,129 0.55%
  YoY % -2.77% 3.27% -16.24% 16.13% 20.11% -11.89% -
  Horiz. % 103.35% 106.29% 102.93% 122.89% 105.83% 88.11% 100.00%
Net Worth 63,000 57,960 55,439 55,439 52,919 45,830 42,840 6.64%
  YoY % 8.70% 4.55% 0.00% 4.76% 15.47% 6.98% -
  Horiz. % 147.06% 135.29% 129.41% 129.41% 123.53% 106.98% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,032 4,032 4,032 3,855 3,175 1,604 0 -
  YoY % 0.00% 0.00% 4.58% 21.43% 97.95% 0.00% -
  Horiz. % 251.36% 251.36% 251.36% 240.36% 197.95% 100.00% -
Div Payout % 49.91 % 96.71 % 100.85 % 79.79 % 67.57 % 31.17 % - % -
  YoY % -48.39% -4.11% 26.39% 18.08% 116.78% 0.00% -
  Horiz. % 160.12% 310.27% 323.55% 255.98% 216.78% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 63,000 57,960 55,439 55,439 52,919 45,830 42,840 6.64%
  YoY % 8.70% 4.55% 0.00% 4.76% 15.47% 6.98% -
  Horiz. % 147.06% 135.29% 129.41% 129.41% 123.53% 106.98% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 254,615 252,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% -1.03% 1.04% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 101.04% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 21.60 % 15.60 % 15.57 % 15.86 % 17.37 % 21.77 % 13.94 % 7.57%
  YoY % 38.46% 0.19% -1.83% -8.69% -20.21% 56.17% -
  Horiz. % 154.95% 111.91% 111.69% 113.77% 124.61% 156.17% 100.00%
ROE 12.82 % 7.19 % 7.21 % 8.72 % 8.88 % 11.23 % 7.82 % 8.58%
  YoY % 78.30% -0.28% -17.32% -1.80% -20.93% 43.61% -
  Horiz. % 163.94% 91.94% 92.20% 111.51% 113.55% 143.61% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.05 10.56 10.22 12.25 10.74 9.35 9.74 2.12%
  YoY % 4.64% 3.33% -16.57% 14.06% 14.87% -4.00% -
  Horiz. % 113.45% 108.42% 104.93% 125.77% 110.27% 96.00% 100.00%
EPS 3.21 1.65 1.59 1.92 1.86 2.02 1.33 15.81%
  YoY % 94.55% 3.77% -17.19% 3.23% -7.92% 51.88% -
  Horiz. % 241.35% 124.06% 119.55% 144.36% 139.85% 151.88% 100.00%
DPS 1.60 1.60 1.60 1.53 1.26 0.63 0.00 -
  YoY % 0.00% 0.00% 4.58% 21.43% 100.00% 0.00% -
  Horiz. % 253.97% 253.97% 253.97% 242.86% 200.00% 100.00% -
NAPS 0.2500 0.2300 0.2200 0.2200 0.2100 0.1800 0.1700 6.64%
  YoY % 8.70% 4.55% 0.00% 4.76% 16.67% 5.88% -
  Horiz. % 147.06% 135.29% 129.41% 129.41% 123.53% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 11.05 10.56 10.22 12.25 10.74 9.44 9.74 2.12%
  YoY % 4.64% 3.33% -16.57% 14.06% 13.77% -3.08% -
  Horiz. % 113.45% 108.42% 104.93% 125.77% 110.27% 96.92% 100.00%
EPS 3.21 1.65 1.59 1.92 1.86 2.04 1.33 15.81%
  YoY % 94.55% 3.77% -17.19% 3.23% -8.82% 53.38% -
  Horiz. % 241.35% 124.06% 119.55% 144.36% 139.85% 153.38% 100.00%
DPS 1.60 1.60 1.60 1.53 1.26 0.64 0.00 -
  YoY % 0.00% 0.00% 4.58% 21.43% 96.88% 0.00% -
  Horiz. % 250.00% 250.00% 250.00% 239.06% 196.88% 100.00% -
NAPS 0.2500 0.2300 0.2200 0.2200 0.2100 0.1819 0.1700 6.64%
  YoY % 8.70% 4.55% 0.00% 4.76% 15.45% 7.00% -
  Horiz. % 147.06% 135.29% 129.41% 129.41% 123.53% 107.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2200 0.2350 0.2900 0.3400 0.2450 0.2400 0.1700 -
P/RPS 1.99 2.23 2.84 2.78 2.28 2.57 1.74 2.26%
  YoY % -10.76% -21.48% 2.16% 21.93% -11.28% 47.70% -
  Horiz. % 114.37% 128.16% 163.22% 159.77% 131.03% 147.70% 100.00%
P/EPS 6.86 14.20 18.28 17.73 13.14 11.87 12.79 -9.86%
  YoY % -51.69% -22.32% 3.10% 34.93% 10.70% -7.19% -
  Horiz. % 53.64% 111.02% 142.92% 138.62% 102.74% 92.81% 100.00%
EY 14.57 7.04 5.47 5.64 7.61 8.42 7.82 10.92%
  YoY % 106.96% 28.70% -3.01% -25.89% -9.62% 7.67% -
  Horiz. % 186.32% 90.03% 69.95% 72.12% 97.31% 107.67% 100.00%
DY 7.27 6.81 5.52 4.50 5.14 2.63 0.00 -
  YoY % 6.75% 23.37% 22.67% -12.45% 95.44% 0.00% -
  Horiz. % 276.43% 258.94% 209.89% 171.10% 195.44% 100.00% -
P/NAPS 0.88 1.02 1.32 1.55 1.17 1.33 1.00 -2.11%
  YoY % -13.73% -22.73% -14.84% 32.48% -12.03% 33.00% -
  Horiz. % 88.00% 102.00% 132.00% 155.00% 117.00% 133.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 22/02/18 24/02/17 24/02/16 27/02/15 26/02/14 -
Price 0.2100 0.2850 0.3200 0.3550 0.2500 0.3050 0.1700 -
P/RPS 1.90 2.70 3.13 2.90 2.33 3.26 1.74 1.48%
  YoY % -29.63% -13.74% 7.93% 24.46% -28.53% 87.36% -
  Horiz. % 109.20% 155.17% 179.89% 166.67% 133.91% 187.36% 100.00%
P/EPS 6.55 17.23 20.17 18.51 13.41 15.09 12.79 -10.55%
  YoY % -61.98% -14.58% 8.97% 38.03% -11.13% 17.98% -
  Horiz. % 51.21% 134.71% 157.70% 144.72% 104.85% 117.98% 100.00%
EY 15.26 5.80 4.96 5.40 7.46 6.63 7.82 11.78%
  YoY % 163.10% 16.94% -8.15% -27.61% 12.52% -15.22% -
  Horiz. % 195.14% 74.17% 63.43% 69.05% 95.40% 84.78% 100.00%
DY 7.62 5.61 5.00 4.31 5.04 2.07 0.00 -
  YoY % 35.83% 12.20% 16.01% -14.48% 143.48% 0.00% -
  Horiz. % 368.12% 271.01% 241.55% 208.21% 243.48% 100.00% -
P/NAPS 0.84 1.24 1.45 1.61 1.19 1.69 1.00 -2.86%
  YoY % -32.26% -14.48% -9.94% 35.29% -29.59% 69.00% -
  Horiz. % 84.00% 124.00% 145.00% 161.00% 119.00% 169.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS