[BTECH] YoY 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- -66.57%
YoY- 1.47%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 6,613 6,631 6,987 6,717 5,721 6,660 6,827 -0.52%
PBT 6,272 1,426 2,515 1,037 826 400 2,041 20.55%
Tax -471 -435 59 -578 -328 2 -306 7.44%
NP 5,801 991 2,574 459 498 402 1,735 22.26%
-
NP to SH 6,008 8,549 4,745 483 476 393 1,792 22.31%
-
Tax Rate 7.51% 30.50% -2.35% 55.74% 39.71% -0.50% 14.99% -
Total Cost 812 5,640 4,413 6,258 5,223 6,258 5,092 -26.33%
-
Net Worth 75,600 70,560 63,000 57,960 55,439 55,439 52,919 6.11%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 2,016 2,016 2,016 2,016 2,016 2,016 1,587 4.06%
Div Payout % 33.56% 23.58% 42.49% 417.39% 423.53% 512.98% 88.59% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 75,600 70,560 63,000 57,960 55,439 55,439 52,919 6.11%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 87.72% 14.94% 36.84% 6.83% 8.70% 6.04% 25.41% -
ROE 7.95% 12.12% 7.53% 0.83% 0.86% 0.71% 3.39% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.62 2.63 2.77 2.67 2.27 2.64 2.71 -0.56%
EPS 2.28 0.37 1.00 0.19 0.19 0.16 0.71 21.44%
DPS 0.80 0.80 0.80 0.80 0.80 0.80 0.63 4.05%
NAPS 0.30 0.28 0.25 0.23 0.22 0.22 0.21 6.11%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.62 2.63 2.77 2.67 2.27 2.64 2.71 -0.56%
EPS 2.28 0.37 1.00 0.19 0.19 0.16 0.71 21.44%
DPS 0.80 0.80 0.80 0.80 0.80 0.80 0.63 4.05%
NAPS 0.30 0.28 0.25 0.23 0.22 0.22 0.21 6.11%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.34 0.51 0.22 0.235 0.29 0.34 0.245 -
P/RPS 12.96 19.38 7.93 8.82 12.77 12.86 9.04 6.18%
P/EPS 14.26 15.03 11.68 122.61 153.53 218.02 34.45 -13.65%
EY 7.01 6.65 8.56 0.82 0.65 0.46 2.90 15.83%
DY 2.35 1.57 3.64 3.40 2.76 2.35 2.57 -1.47%
P/NAPS 1.13 1.82 0.88 1.02 1.32 1.55 1.17 -0.57%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 27/02/20 28/02/19 22/02/18 24/02/17 24/02/16 -
Price 0.30 0.49 0.21 0.285 0.32 0.355 0.25 -
P/RPS 11.43 18.62 7.57 10.69 14.10 13.43 9.23 3.62%
P/EPS 12.58 14.44 11.15 148.70 169.41 227.63 35.16 -15.72%
EY 7.95 6.92 8.97 0.67 0.59 0.44 2.84 18.69%
DY 2.67 1.63 3.81 2.81 2.50 2.25 2.52 0.96%
P/NAPS 1.00 1.75 0.84 1.24 1.45 1.61 1.19 -2.85%

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