Highlights

[BTECH] YoY TTM 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 -     0.88%    YoY -     -5.77%
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.
 


 

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