[BTECH] YoY 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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 23,690 24,273 27,855 26,611 25,760 30,858 27,060 -2.19%
PBT 10,092 6,539 7,116 5,928 5,538 6,345 5,996 9.05%
Tax -1,517 -1,655 -1,098 -1,776 -1,526 -1,393 -1,296 2.65%
NP 8,575 4,884 6,018 4,152 4,012 4,952 4,700 10.53%
-
NP to SH 8,800 12,296 8,078 4,179 3,998 4,890 4,699 11.01%
-
Tax Rate 15.03% 25.31% 15.43% 29.96% 27.56% 21.95% 21.61% -
Total Cost 15,115 19,389 21,837 22,459 21,748 25,906 22,360 -6.31%
-
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 4,032 4,032 4,032 4,032 3,855 3,175 -7.28%
Div Payout % 22.91% 32.79% 49.91% 96.48% 100.85% 78.85% 67.57% -
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 36.20% 20.12% 21.60% 15.60% 15.57% 16.05% 17.37% -
ROE 11.64% 17.43% 12.82% 7.21% 7.21% 8.82% 8.88% -
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 9.40 9.63 11.05 10.56 10.22 12.25 10.74 -2.19%
EPS 3.39 1.86 2.33 1.66 1.59 1.94 1.86 10.51%
DPS 0.80 1.60 1.60 1.60 1.60 1.53 1.26 -7.28%
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 9.40 9.63 11.05 10.56 10.22 12.25 10.74 -2.19%
EPS 3.39 1.86 2.33 1.66 1.59 1.94 1.86 10.51%
DPS 0.80 1.60 1.60 1.60 1.60 1.53 1.26 -7.28%
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 3.62 5.29 1.99 2.23 2.84 2.78 2.28 8.00%
P/EPS 9.74 10.45 6.86 14.17 18.28 17.52 13.14 -4.86%
EY 10.27 9.57 14.57 7.06 5.47 5.71 7.61 5.11%
DY 2.35 3.14 7.27 6.81 5.52 4.50 5.14 -12.21%
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 3.19 5.09 1.90 2.70 3.13 2.90 2.33 5.37%
P/EPS 8.59 10.04 6.55 17.19 20.17 18.29 13.41 -7.14%
EY 11.64 9.96 15.26 5.82 4.96 5.47 7.46 7.68%
DY 2.67 3.27 7.62 5.61 5.00 4.31 5.04 -10.03%
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