Highlights

[BTECH] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     21.96%    YoY -     -9.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 23,522 21,800 24,020 27,855 27,824 27,110 26,212 -6.94%
  QoQ % 7.90% -9.24% -13.77% 0.11% 2.63% 3.43% -
  Horiz. % 89.74% 83.17% 91.64% 106.27% 106.15% 103.43% 100.00%
PBT 6,817 5,104 4,216 7,116 6,134 5,696 6,128 7.34%
  QoQ % 33.57% 21.06% -40.75% 16.00% 7.70% -7.05% -
  Horiz. % 111.25% 83.29% 68.80% 116.12% 100.11% 92.95% 100.00%
Tax -1,626 -1,204 -976 -1,098 -1,542 -1,482 -1,568 2.47%
  QoQ % -35.11% -23.36% 11.11% 28.82% -4.09% 5.48% -
  Horiz. % 103.74% 76.79% 62.24% 70.03% 98.38% 94.52% 100.00%
NP 5,190 3,900 3,240 6,018 4,592 4,214 4,560 8.99%
  QoQ % 33.09% 20.37% -46.16% 31.05% 8.97% -7.59% -
  Horiz. % 113.83% 85.53% 71.05% 131.97% 100.70% 92.41% 100.00%
NP to SH 4,996 3,688 3,024 8,078 4,444 4,076 4,532 6.70%
  QoQ % 35.47% 21.96% -62.56% 81.77% 9.03% -10.06% -
  Horiz. % 110.24% 81.38% 66.73% 178.24% 98.06% 89.94% 100.00%
Tax Rate 23.86 % 23.59 % 23.15 % 15.43 % 25.15 % 26.02 % 25.59 % -4.55%
  QoQ % 1.14% 1.90% 50.03% -38.65% -3.34% 1.68% -
  Horiz. % 93.24% 92.18% 90.47% 60.30% 98.28% 101.68% 100.00%
Total Cost 18,332 17,900 20,780 21,837 23,232 22,896 21,652 -10.48%
  QoQ % 2.41% -13.86% -4.84% -6.00% 1.47% 5.75% -
  Horiz. % 84.67% 82.67% 95.97% 100.85% 107.30% 105.75% 100.00%
Net Worth 60,479 65,519 63,000 63,000 57,960 57,960 60,479 -
  QoQ % -7.69% 4.00% 0.00% 8.70% 0.00% -4.17% -
  Horiz. % 100.00% 108.33% 104.17% 104.17% 95.83% 95.83% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,688 4,032 - 4,032 2,688 4,032 - -
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 100.00% 66.67% 100.00% -
Div Payout % 53.80 % 109.33 % - % 49.91 % 60.49 % 98.92 % - % -
  QoQ % -50.79% 0.00% 0.00% -17.49% -38.85% 0.00% -
  Horiz. % 54.39% 110.52% 0.00% 50.45% 61.15% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 60,479 65,519 63,000 63,000 57,960 57,960 60,479 -
  QoQ % -7.69% 4.00% 0.00% 8.70% 0.00% -4.17% -
  Horiz. % 100.00% 108.33% 104.17% 104.17% 95.83% 95.83% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 -
  QoQ % 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 22.07 % 17.89 % 13.49 % 21.60 % 16.50 % 15.54 % 17.40 % 17.12%
  QoQ % 23.37% 32.62% -37.55% 30.91% 6.18% -10.69% -
  Horiz. % 126.84% 102.82% 77.53% 124.14% 94.83% 89.31% 100.00%
ROE 8.26 % 5.63 % 4.80 % 12.82 % 7.67 % 7.03 % 7.49 % 6.72%
  QoQ % 46.71% 17.29% -62.56% 67.14% 9.10% -6.14% -
  Horiz. % 110.28% 75.17% 64.09% 171.16% 102.40% 93.86% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.33 8.65 9.53 11.05 11.04 10.76 10.40 -6.96%
  QoQ % 7.86% -9.23% -13.76% 0.09% 2.60% 3.46% -
  Horiz. % 89.71% 83.17% 91.63% 106.25% 106.15% 103.46% 100.00%
EPS 1.99 1.46 1.20 2.33 1.76 1.62 1.80 6.90%
  QoQ % 36.30% 21.67% -48.50% 32.39% 8.64% -10.00% -
  Horiz. % 110.56% 81.11% 66.67% 129.44% 97.78% 90.00% 100.00%
DPS 1.07 1.60 0.00 1.60 1.07 1.60 0.00 -
  QoQ % -33.12% 0.00% 0.00% 49.53% -33.12% 0.00% -
  Horiz. % 66.88% 100.00% 0.00% 100.00% 66.88% 100.00% -
NAPS 0.2400 0.2600 0.2500 0.2500 0.2300 0.2300 0.2400 -
  QoQ % -7.69% 4.00% 0.00% 8.70% 0.00% -4.17% -
  Horiz. % 100.00% 108.33% 104.17% 104.17% 95.83% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.33 8.65 9.53 11.05 11.04 10.76 10.40 -6.96%
  QoQ % 7.86% -9.23% -13.76% 0.09% 2.60% 3.46% -
  Horiz. % 89.71% 83.17% 91.63% 106.25% 106.15% 103.46% 100.00%
EPS 1.99 1.46 1.20 2.33 1.76 1.62 1.80 6.90%
  QoQ % 36.30% 21.67% -48.50% 32.39% 8.64% -10.00% -
  Horiz. % 110.56% 81.11% 66.67% 129.44% 97.78% 90.00% 100.00%
DPS 1.07 1.60 0.00 1.60 1.07 1.60 0.00 -
  QoQ % -33.12% 0.00% 0.00% 49.53% -33.12% 0.00% -
  Horiz. % 66.88% 100.00% 0.00% 100.00% 66.88% 100.00% -
NAPS 0.2400 0.2600 0.2500 0.2500 0.2300 0.2300 0.2400 -
  QoQ % -7.69% 4.00% 0.00% 8.70% 0.00% -4.17% -
  Horiz. % 100.00% 108.33% 104.17% 104.17% 95.83% 95.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.4000 0.3000 0.2300 0.2200 0.2150 0.2300 0.3450 -
P/RPS 4.29 3.47 2.41 1.99 1.95 2.14 3.32 18.58%
  QoQ % 23.63% 43.98% 21.11% 2.05% -8.88% -35.54% -
  Horiz. % 129.22% 104.52% 72.59% 59.94% 58.73% 64.46% 100.00%
P/EPS 20.18 20.50 19.17 6.86 12.19 14.22 19.18 3.44%
  QoQ % -1.56% 6.94% 179.45% -43.72% -14.28% -25.86% -
  Horiz. % 105.21% 106.88% 99.95% 35.77% 63.56% 74.14% 100.00%
EY 4.96 4.88 5.22 14.57 8.20 7.03 5.21 -3.22%
  QoQ % 1.64% -6.51% -64.17% 77.68% 16.64% 34.93% -
  Horiz. % 95.20% 93.67% 100.19% 279.65% 157.39% 134.93% 100.00%
DY 2.67 5.33 0.00 7.27 4.96 6.96 0.00 -
  QoQ % -49.91% 0.00% 0.00% 46.57% -28.74% 0.00% -
  Horiz. % 38.36% 76.58% 0.00% 104.45% 71.26% 100.00% -
P/NAPS 1.67 1.15 0.92 0.88 0.93 1.00 1.44 10.35%
  QoQ % 45.22% 25.00% 4.55% -5.38% -7.00% -30.56% -
  Horiz. % 115.97% 79.86% 63.89% 61.11% 64.58% 69.44% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 26/06/20 27/02/20 26/11/19 27/08/19 28/05/19 -
Price 0.4850 0.5050 0.3350 0.2100 0.2150 0.2150 0.2250 -
P/RPS 5.20 5.84 3.51 1.90 1.95 2.00 2.16 79.34%
  QoQ % -10.96% 66.38% 84.74% -2.56% -2.50% -7.41% -
  Horiz. % 240.74% 270.37% 162.50% 87.96% 90.28% 92.59% 100.00%
P/EPS 24.46 34.51 27.92 6.55 12.19 13.29 12.51 56.17%
  QoQ % -29.12% 23.60% 326.26% -46.27% -8.28% 6.24% -
  Horiz. % 195.52% 275.86% 223.18% 52.36% 97.44% 106.24% 100.00%
EY 4.09 2.90 3.58 15.26 8.20 7.52 7.99 -35.93%
  QoQ % 41.03% -18.99% -76.54% 86.10% 9.04% -5.88% -
  Horiz. % 51.19% 36.30% 44.81% 190.99% 102.63% 94.12% 100.00%
DY 2.20 3.17 0.00 7.62 4.96 7.44 0.00 -
  QoQ % -30.60% 0.00% 0.00% 53.63% -33.33% 0.00% -
  Horiz. % 29.57% 42.61% 0.00% 102.42% 66.67% 100.00% -
P/NAPS 2.02 1.94 1.34 0.84 0.93 0.93 0.94 66.29%
  QoQ % 4.12% 44.78% 59.52% -9.68% 0.00% -1.06% -
  Horiz. % 214.89% 206.38% 142.55% 89.36% 98.94% 98.94% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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