Highlights

[BTECH] YoY TTM 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 -     17.13%    YoY -     6.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 26,264 26,472 28,056 29,150 25,272 24,792 21,810 3.14%
  YoY % -0.79% -5.65% -3.75% 15.35% 1.94% 13.67% -
  Horiz. % 120.42% 121.38% 128.64% 133.65% 115.87% 113.67% 100.00%
PBT 5,704 5,585 5,561 7,095 6,201 4,877 4,048 5.88%
  YoY % 2.13% 0.43% -21.62% 14.42% 27.15% 20.48% -
  Horiz. % 140.91% 137.97% 137.38% 175.27% 153.19% 120.48% 100.00%
Tax -1,722 -1,498 -1,290 -1,575 -951 -1,266 -1,254 5.43%
  YoY % -14.95% -16.12% 18.10% -65.62% 24.88% -0.96% -
  Horiz. % 137.32% 119.46% 102.87% 125.60% 75.84% 100.96% 100.00%
NP 3,982 4,087 4,271 5,520 5,250 3,611 2,794 6.08%
  YoY % -2.57% -4.31% -22.63% 5.14% 45.39% 29.24% -
  Horiz. % 142.52% 146.28% 152.86% 197.57% 187.90% 129.24% 100.00%
NP to SH 3,997 4,033 4,280 5,504 5,185 3,560 2,667 6.97%
  YoY % -0.89% -5.77% -22.24% 6.15% 45.65% 33.48% -
  Horiz. % 149.87% 151.22% 160.48% 206.37% 194.41% 133.48% 100.00%
Tax Rate 30.19 % 26.82 % 23.20 % 22.20 % 15.34 % 25.96 % 30.98 % -0.43%
  YoY % 12.57% 15.60% 4.50% 44.72% -40.91% -16.20% -
  Horiz. % 97.45% 86.57% 74.89% 71.66% 49.52% 83.80% 100.00%
Total Cost 22,282 22,385 23,785 23,630 20,022 21,181 19,016 2.68%
  YoY % -0.46% -5.89% 0.66% 18.02% -5.47% 11.39% -
  Horiz. % 117.18% 117.72% 125.08% 124.26% 105.29% 111.39% 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 4,032 4,032 3,855 3,175 1,604 0 0 -
  YoY % 0.00% 4.58% 21.43% 97.95% 0.00% 0.00% -
  Horiz. % 251.36% 251.36% 240.36% 197.95% 100.00% - -
Div Payout % 100.88 % 99.98 % 90.08 % 57.69 % 30.94 % - % - % -
  YoY % 0.90% 10.99% 56.14% 86.46% 0.00% 0.00% -
  Horiz. % 326.05% 323.14% 291.14% 186.46% 100.00% - -
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 15.16 % 15.44 % 15.22 % 18.94 % 20.77 % 14.57 % 12.81 % 2.85%
  YoY % -1.81% 1.45% -19.64% -8.81% 42.55% 13.74% -
  Horiz. % 118.35% 120.53% 118.81% 147.85% 162.14% 113.74% 100.00%
ROE 6.61 % 6.96 % 7.38 % 9.93 % 10.83 % 8.31 % 6.23 % 0.99%
  YoY % -5.03% -5.69% -25.68% -8.31% 30.32% 33.39% -
  Horiz. % 106.10% 111.72% 118.46% 159.39% 173.84% 133.39% 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 10.42 10.50 11.13 11.57 10.03 9.84 8.65 3.15%
  YoY % -0.76% -5.66% -3.80% 15.35% 1.93% 13.76% -
  Horiz. % 120.46% 121.39% 128.67% 133.76% 115.95% 113.76% 100.00%
EPS 1.59 1.60 1.70 2.18 2.06 1.41 1.06 6.99%
  YoY % -0.62% -5.88% -22.02% 5.83% 46.10% 33.02% -
  Horiz. % 150.00% 150.94% 160.38% 205.66% 194.34% 133.02% 100.00%
DPS 1.60 1.60 1.53 1.26 0.63 0.00 0.00 -
  YoY % 0.00% 4.58% 21.43% 100.00% 0.00% 0.00% -
  Horiz. % 253.97% 253.97% 242.86% 200.00% 100.00% - -
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 10.42 10.50 11.13 11.57 10.03 9.84 8.65 3.15%
  YoY % -0.76% -5.66% -3.80% 15.35% 1.93% 13.76% -
  Horiz. % 120.46% 121.39% 128.67% 133.76% 115.95% 113.76% 100.00%
EPS 1.59 1.60 1.70 2.18 2.06 1.41 1.06 6.99%
  YoY % -0.62% -5.88% -22.02% 5.83% 46.10% 33.02% -
  Horiz. % 150.00% 150.94% 160.38% 205.66% 194.34% 133.02% 100.00%
DPS 1.60 1.60 1.53 1.26 0.63 0.00 0.00 -
  YoY % 0.00% 4.58% 21.43% 100.00% 0.00% 0.00% -
  Horiz. % 253.97% 253.97% 242.86% 200.00% 100.00% - -
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 3.31 2.81 3.23 2.03 2.79 1.83 1.62 12.64%
  YoY % 17.79% -13.00% 59.11% -27.24% 52.46% 12.96% -
  Horiz. % 204.32% 173.46% 199.38% 125.31% 172.22% 112.96% 100.00%
P/EPS 21.75 18.43 21.20 10.76 13.61 12.74 13.23 8.63%
  YoY % 18.01% -13.07% 97.03% -20.94% 6.83% -3.70% -
  Horiz. % 164.40% 139.30% 160.24% 81.33% 102.87% 96.30% 100.00%
EY 4.60 5.43 4.72 9.29 7.35 7.85 7.56 -7.94%
  YoY % -15.29% 15.04% -49.19% 26.39% -6.37% 3.84% -
  Horiz. % 60.85% 71.83% 62.43% 122.88% 97.22% 103.84% 100.00%
DY 4.64 5.42 4.25 5.36 2.25 0.00 0.00 -
  YoY % -14.39% 27.53% -20.71% 138.22% 0.00% 0.00% -
  Horiz. % 206.22% 240.89% 188.89% 238.22% 100.00% - -
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 23/05/18 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 2.16 2.38 3.37 2.20 3.09 2.34 1.73 3.77%
  YoY % -9.24% -29.38% 53.18% -28.80% 32.05% 35.26% -
  Horiz. % 124.86% 137.57% 194.80% 127.17% 178.61% 135.26% 100.00%
P/EPS 14.19 15.62 22.08 11.68 15.07 16.28 14.17 0.02%
  YoY % -9.15% -29.26% 89.04% -22.50% -7.43% 14.89% -
  Horiz. % 100.14% 110.23% 155.82% 82.43% 106.35% 114.89% 100.00%
EY 7.05 6.40 4.53 8.57 6.64 6.14 7.06 -0.02%
  YoY % 10.16% 41.28% -47.14% 29.07% 8.14% -13.03% -
  Horiz. % 99.86% 90.65% 64.16% 121.39% 94.05% 86.97% 100.00%
DY 7.11 6.40 4.08 4.94 2.03 0.00 0.00 -
  YoY % 11.09% 56.86% -17.41% 143.35% 0.00% 0.00% -
  Horiz. % 350.25% 315.27% 200.99% 243.35% 100.00% - -
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.
 


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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
4. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS