Highlights

[BTECH] YoY TTM Result on 2017-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -11.42%    YoY -     -22.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 27,307 26,264 26,472 28,056 29,150 25,272 24,792 1.62%
  YoY % 3.97% -0.79% -5.65% -3.75% 15.35% 1.94% -
  Horiz. % 110.14% 105.94% 106.78% 113.17% 117.58% 101.94% 100.00%
PBT 6,638 5,704 5,585 5,561 7,095 6,201 4,877 5.27%
  YoY % 16.37% 2.13% 0.43% -21.62% 14.42% 27.15% -
  Horiz. % 136.11% 116.96% 114.52% 114.03% 145.48% 127.15% 100.00%
Tax -950 -1,722 -1,498 -1,290 -1,575 -951 -1,266 -4.67%
  YoY % 44.83% -14.95% -16.12% 18.10% -65.62% 24.88% -
  Horiz. % 75.04% 136.02% 118.33% 101.90% 124.41% 75.12% 100.00%
NP 5,688 3,982 4,087 4,271 5,520 5,250 3,611 7.86%
  YoY % 42.84% -2.57% -4.31% -22.63% 5.14% 45.39% -
  Horiz. % 157.52% 110.27% 113.18% 118.28% 152.87% 145.39% 100.00%
NP to SH 7,701 3,997 4,033 4,280 5,504 5,185 3,560 13.71%
  YoY % 92.67% -0.89% -5.77% -22.24% 6.15% 45.65% -
  Horiz. % 216.32% 112.28% 113.29% 120.22% 154.61% 145.65% 100.00%
Tax Rate 14.31 % 30.19 % 26.82 % 23.20 % 22.20 % 15.34 % 25.96 % -9.44%
  YoY % -52.60% 12.57% 15.60% 4.50% 44.72% -40.91% -
  Horiz. % 55.12% 116.29% 103.31% 89.37% 85.52% 59.09% 100.00%
Total Cost 21,619 22,282 22,385 23,785 23,630 20,022 21,181 0.34%
  YoY % -2.98% -0.46% -5.89% 0.66% 18.02% -5.47% -
  Horiz. % 102.07% 105.20% 105.68% 112.29% 111.56% 94.53% 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 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 % 52.36 % 100.88 % 99.98 % 90.08 % 57.69 % 30.94 % - % -
  YoY % -48.10% 0.90% 10.99% 56.14% 86.46% 0.00% -
  Horiz. % 169.23% 326.05% 323.14% 291.14% 186.46% 100.00% -
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 20.83 % 15.16 % 15.44 % 15.22 % 18.94 % 20.77 % 14.57 % 6.13%
  YoY % 37.40% -1.81% 1.45% -19.64% -8.81% 42.55% -
  Horiz. % 142.96% 104.05% 105.97% 104.46% 129.99% 142.55% 100.00%
ROE 12.22 % 6.61 % 6.96 % 7.38 % 9.93 % 10.83 % 8.31 % 6.63%
  YoY % 84.87% -5.03% -5.69% -25.68% -8.31% 30.32% -
  Horiz. % 147.05% 79.54% 83.75% 88.81% 119.49% 130.32% 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 10.84 10.42 10.50 11.13 11.57 10.03 9.84 1.62%
  YoY % 4.03% -0.76% -5.66% -3.80% 15.35% 1.93% -
  Horiz. % 110.16% 105.89% 106.71% 113.11% 117.58% 101.93% 100.00%
EPS 3.06 1.59 1.60 1.70 2.18 2.06 1.41 13.77%
  YoY % 92.45% -0.62% -5.88% -22.02% 5.83% 46.10% -
  Horiz. % 217.02% 112.77% 113.48% 120.57% 154.61% 146.10% 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 0.2400 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 10.84 10.42 10.50 11.13 11.57 10.03 9.84 1.62%
  YoY % 4.03% -0.76% -5.66% -3.80% 15.35% 1.93% -
  Horiz. % 110.16% 105.89% 106.71% 113.11% 117.58% 101.93% 100.00%
EPS 3.06 1.59 1.60 1.70 2.18 2.06 1.41 13.77%
  YoY % 92.45% -0.62% -5.88% -22.02% 5.83% 46.10% -
  Horiz. % 217.02% 112.77% 113.48% 120.57% 154.61% 146.10% 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 0.2400 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 2.12 3.31 2.81 3.23 2.03 2.79 1.83 2.48%
  YoY % -35.95% 17.79% -13.00% 59.11% -27.24% 52.46% -
  Horiz. % 115.85% 180.87% 153.55% 176.50% 110.93% 152.46% 100.00%
P/EPS 7.53 21.75 18.43 21.20 10.76 13.61 12.74 -8.38%
  YoY % -65.38% 18.01% -13.07% 97.03% -20.94% 6.83% -
  Horiz. % 59.11% 170.72% 144.66% 166.41% 84.46% 106.83% 100.00%
EY 13.29 4.60 5.43 4.72 9.29 7.35 7.85 9.16%
  YoY % 188.91% -15.29% 15.04% -49.19% 26.39% -6.37% -
  Horiz. % 169.30% 58.60% 69.17% 60.13% 118.34% 93.63% 100.00%
DY 6.96 4.64 5.42 4.25 5.36 2.25 0.00 -
  YoY % 50.00% -14.39% 27.53% -20.71% 138.22% 0.00% -
  Horiz. % 309.33% 206.22% 240.89% 188.89% 238.22% 100.00% -
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 23/05/18 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 3.09 2.16 2.38 3.37 2.20 3.09 2.34 4.74%
  YoY % 43.06% -9.24% -29.38% 53.18% -28.80% 32.05% -
  Horiz. % 132.05% 92.31% 101.71% 144.02% 94.02% 132.05% 100.00%
P/EPS 10.96 14.19 15.62 22.08 11.68 15.07 16.28 -6.38%
  YoY % -22.76% -9.15% -29.26% 89.04% -22.50% -7.43% -
  Horiz. % 67.32% 87.16% 95.95% 135.63% 71.74% 92.57% 100.00%
EY 9.12 7.05 6.40 4.53 8.57 6.64 6.14 6.81%
  YoY % 29.36% 10.16% 41.28% -47.14% 29.07% 8.14% -
  Horiz. % 148.53% 114.82% 104.23% 73.78% 139.58% 108.14% 100.00%
DY 4.78 7.11 6.40 4.08 4.94 2.03 0.00 -
  YoY % -32.77% 11.09% 56.86% -17.41% 143.35% 0.00% -
  Horiz. % 235.47% 350.25% 315.27% 200.99% 243.35% 100.00% -
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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