[BTECH] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -15.2%
YoY- 4.53%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 27,824 27,110 26,212 26,611 26,525 25,870 27,600 0.53%
PBT 6,134 5,696 6,128 5,928 6,521 6,060 7,024 -8.62%
Tax -1,542 -1,482 -1,568 -1,776 -1,597 -1,562 -1,784 -9.25%
NP 4,592 4,214 4,560 4,152 4,924 4,498 5,240 -8.41%
-
NP to SH 4,444 4,076 4,532 4,179 4,928 4,502 5,220 -10.16%
-
Tax Rate 25.14% 26.02% 25.59% 29.96% 24.49% 25.78% 25.40% -
Total Cost 23,232 22,896 21,652 22,459 21,601 21,372 22,360 2.58%
-
Net Worth 57,960 57,960 60,479 57,960 55,439 55,439 57,960 0.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,688 4,032 - 4,032 2,688 4,032 - -
Div Payout % 60.49% 98.92% - 96.48% 54.55% 89.56% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 57,960 57,960 60,479 57,960 55,439 55,439 57,960 0.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 16.50% 15.54% 17.40% 15.60% 18.56% 17.39% 18.99% -
ROE 7.67% 7.03% 7.49% 7.21% 8.89% 8.12% 9.01% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.04 10.76 10.40 10.56 10.53 10.27 10.95 0.54%
EPS 1.76 1.62 1.80 1.66 1.96 1.78 2.08 -10.53%
DPS 1.07 1.60 0.00 1.60 1.07 1.60 0.00 -
NAPS 0.23 0.23 0.24 0.23 0.22 0.22 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.05 10.77 10.41 10.57 10.54 10.28 10.96 0.54%
EPS 1.77 1.62 1.80 1.66 1.96 1.79 2.07 -9.90%
DPS 1.07 1.60 0.00 1.60 1.07 1.60 0.00 -
NAPS 0.2303 0.2303 0.2403 0.2303 0.2203 0.2203 0.2303 0.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.215 0.23 0.345 0.235 0.25 0.235 0.295 -
P/RPS 1.95 2.14 3.32 2.23 2.38 2.29 2.69 -19.28%
P/EPS 12.19 14.22 19.18 14.17 12.78 13.15 14.24 -9.83%
EY 8.20 7.03 5.21 7.06 7.82 7.60 7.02 10.90%
DY 4.96 6.96 0.00 6.81 4.27 6.81 0.00 -
P/NAPS 0.93 1.00 1.44 1.02 1.14 1.07 1.28 -19.16%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 28/05/19 28/02/19 28/11/18 28/08/18 23/05/18 -
Price 0.215 0.215 0.225 0.285 0.225 0.26 0.25 -
P/RPS 1.95 2.00 2.16 2.70 2.14 2.53 2.28 -9.88%
P/EPS 12.19 13.29 12.51 17.19 11.51 14.55 12.07 0.66%
EY 8.20 7.52 7.99 5.82 8.69 6.87 8.29 -0.72%
DY 4.96 7.44 0.00 5.61 4.74 6.15 0.00 -
P/NAPS 0.93 0.93 0.94 1.24 1.02 1.18 1.09 -10.03%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment