Highlights

[BTECH] YoY Quarter Result on 2019-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -20.12%    YoY -     -3.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,895 7,002 6,035 6,641 6,875 6,250 6,148 -3.72%
  YoY % -30.09% 16.02% -9.13% -3.40% 10.00% 1.66% -
  Horiz. % 79.62% 113.89% 98.16% 108.02% 111.82% 101.66% 100.00%
PBT 1,498 1,316 1,274 1,451 1,817 1,427 2,411 -7.62%
  YoY % 13.83% 3.30% -12.20% -20.14% 27.33% -40.81% -
  Horiz. % 62.13% 54.58% 52.84% 60.18% 75.36% 59.19% 100.00%
Tax -358 -349 -335 -357 -438 -359 -253 5.95%
  YoY % -2.58% -4.18% 6.16% 18.49% -22.01% -41.90% -
  Horiz. % 141.50% 137.94% 132.41% 141.11% 173.12% 141.90% 100.00%
NP 1,140 967 939 1,094 1,379 1,068 2,158 -10.08%
  YoY % 17.89% 2.98% -14.17% -20.67% 29.12% -50.51% -
  Horiz. % 52.83% 44.81% 43.51% 50.70% 63.90% 49.49% 100.00%
NP to SH 1,088 905 936 1,101 1,365 1,034 2,133 -10.60%
  YoY % 20.22% -3.31% -14.99% -19.34% 32.01% -51.52% -
  Horiz. % 51.01% 42.43% 43.88% 51.62% 63.99% 48.48% 100.00%
Tax Rate 23.90 % 26.52 % 26.30 % 24.60 % 24.11 % 25.16 % 10.49 % 14.70%
  YoY % -9.88% 0.84% 6.91% 2.03% -4.17% 139.85% -
  Horiz. % 227.84% 252.81% 250.71% 234.51% 229.84% 239.85% 100.00%
Total Cost 3,755 6,035 5,096 5,547 5,496 5,182 3,990 -1.01%
  YoY % -37.78% 18.43% -8.13% 0.93% 6.06% 29.87% -
  Horiz. % 94.11% 151.25% 127.72% 139.02% 137.74% 129.87% 100.00%
Net Worth 65,519 57,960 55,439 55,439 55,439 47,879 45,360 6.31%
  YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% -
  Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 2,016 2,016 2,016 2,016 1,839 1,587 - -
  YoY % 0.00% 0.00% 0.00% 9.59% 15.87% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 126.98% 115.87% 100.00% -
Div Payout % 185.29 % 222.76 % 215.38 % 183.11 % 134.77 % 153.54 % - % -
  YoY % -16.82% 3.43% 17.62% 35.87% -12.22% 0.00% -
  Horiz. % 120.68% 145.08% 140.28% 119.26% 87.78% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 65,519 57,960 55,439 55,439 55,439 47,879 45,360 6.31%
  YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% -
  Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 23.29 % 13.81 % 15.56 % 16.47 % 20.06 % 17.09 % 35.10 % -6.60%
  YoY % 68.65% -11.25% -5.53% -17.90% 17.38% -51.31% -
  Horiz. % 66.35% 39.34% 44.33% 46.92% 57.15% 48.69% 100.00%
ROE 1.66 % 1.56 % 1.69 % 1.99 % 2.46 % 2.16 % 4.70 % -15.91%
  YoY % 6.41% -7.69% -15.08% -19.11% 13.89% -54.04% -
  Horiz. % 35.32% 33.19% 35.96% 42.34% 52.34% 45.96% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.94 2.78 2.39 2.64 2.73 2.48 2.44 -3.75%
  YoY % -30.22% 16.32% -9.47% -3.30% 10.08% 1.64% -
  Horiz. % 79.51% 113.93% 97.95% 108.20% 111.89% 101.64% 100.00%
EPS 0.43 0.36 0.37 0.44 0.54 0.41 0.85 -10.73%
  YoY % 19.44% -2.70% -15.91% -18.52% 31.71% -51.76% -
  Horiz. % 50.59% 42.35% 43.53% 51.76% 63.53% 48.24% 100.00%
DPS 0.80 0.80 0.80 0.80 0.73 0.63 0.00 -
  YoY % 0.00% 0.00% 0.00% 9.59% 15.87% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 126.98% 115.87% 100.00% -
NAPS 0.2600 0.2300 0.2200 0.2200 0.2200 0.1900 0.1800 6.31%
  YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% -
  Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.94 2.78 2.39 2.64 2.73 2.48 2.44 -3.75%
  YoY % -30.22% 16.32% -9.47% -3.30% 10.08% 1.64% -
  Horiz. % 79.51% 113.93% 97.95% 108.20% 111.89% 101.64% 100.00%
EPS 0.43 0.36 0.37 0.44 0.54 0.41 0.85 -10.73%
  YoY % 19.44% -2.70% -15.91% -18.52% 31.71% -51.76% -
  Horiz. % 50.59% 42.35% 43.53% 51.76% 63.53% 48.24% 100.00%
DPS 0.80 0.80 0.80 0.80 0.73 0.63 0.00 -
  YoY % 0.00% 0.00% 0.00% 9.59% 15.87% 0.00% -
  Horiz. % 126.98% 126.98% 126.98% 126.98% 115.87% 100.00% -
NAPS 0.2600 0.2300 0.2200 0.2200 0.2200 0.1900 0.1800 6.31%
  YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% -
  Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3000 0.2300 0.2350 0.3300 0.3750 0.2900 0.2300 -
P/RPS 15.44 8.28 9.81 12.52 13.75 11.69 9.43 8.56%
  YoY % 86.47% -15.60% -21.65% -8.95% 17.62% 23.97% -
  Horiz. % 163.73% 87.80% 104.03% 132.77% 145.81% 123.97% 100.00%
P/EPS 69.49 64.04 63.27 75.53 69.23 70.68 27.17 16.93%
  YoY % 8.51% 1.22% -16.23% 9.10% -2.05% 160.14% -
  Horiz. % 255.76% 235.70% 232.87% 277.99% 254.80% 260.14% 100.00%
EY 1.44 1.56 1.58 1.32 1.44 1.41 3.68 -14.46%
  YoY % -7.69% -1.27% 19.70% -8.33% 2.13% -61.68% -
  Horiz. % 39.13% 42.39% 42.93% 35.87% 39.13% 38.32% 100.00%
DY 2.67 3.48 3.40 2.42 1.95 2.17 0.00 -
  YoY % -23.28% 2.35% 40.50% 24.10% -10.14% 0.00% -
  Horiz. % 123.04% 160.37% 156.68% 111.52% 89.86% 100.00% -
P/NAPS 1.15 1.00 1.07 1.50 1.70 1.53 1.28 -1.77%
  YoY % 15.00% -6.54% -28.67% -11.76% 11.11% 19.53% -
  Horiz. % 89.84% 78.12% 83.59% 117.19% 132.81% 119.53% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 28/08/18 25/08/17 25/08/16 27/08/15 27/08/14 -
Price 0.5050 0.2150 0.2600 0.3200 0.3550 0.2300 0.2200 -
P/RPS 26.00 7.74 10.86 12.14 13.01 9.27 9.02 19.28%
  YoY % 235.92% -28.73% -10.54% -6.69% 40.35% 2.77% -
  Horiz. % 288.25% 85.81% 120.40% 134.59% 144.24% 102.77% 100.00%
P/EPS 116.97 59.87 70.00 73.24 65.54 56.05 25.99 28.46%
  YoY % 95.37% -14.47% -4.42% 11.75% 16.93% 115.66% -
  Horiz. % 450.06% 230.36% 269.33% 281.80% 252.17% 215.66% 100.00%
EY 0.85 1.67 1.43 1.37 1.53 1.78 3.85 -22.24%
  YoY % -49.10% 16.78% 4.38% -10.46% -14.04% -53.77% -
  Horiz. % 22.08% 43.38% 37.14% 35.58% 39.74% 46.23% 100.00%
DY 1.58 3.72 3.08 2.50 2.06 2.74 0.00 -
  YoY % -57.53% 20.78% 23.20% 21.36% -24.82% 0.00% -
  Horiz. % 57.66% 135.77% 112.41% 91.24% 75.18% 100.00% -
P/NAPS 1.94 0.93 1.18 1.45 1.61 1.21 1.22 8.03%
  YoY % 108.60% -21.19% -18.62% -9.94% 33.06% -0.82% -
  Horiz. % 159.02% 76.23% 96.72% 118.85% 131.97% 99.18% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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