[BTECH] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 0.88%
YoY- -5.77%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 24,500 27,307 26,264 26,472 28,056 29,150 25,272 -0.51%
PBT 6,740 6,638 5,704 5,585 5,561 7,095 6,201 1.39%
Tax -1,855 -950 -1,722 -1,498 -1,290 -1,575 -951 11.76%
NP 4,885 5,688 3,982 4,087 4,271 5,520 5,250 -1.19%
-
NP to SH 12,395 7,701 3,997 4,033 4,280 5,504 5,185 15.61%
-
Tax Rate 27.52% 14.31% 30.19% 26.82% 23.20% 22.20% 15.34% -
Total Cost 19,615 21,619 22,282 22,385 23,785 23,630 20,022 -0.34%
-
Net Worth 70,560 63,000 60,479 57,960 57,960 55,439 47,879 6.67%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 4,032 4,032 4,032 4,032 3,855 3,175 1,604 16.58%
Div Payout % 32.53% 52.36% 100.88% 99.98% 90.08% 57.69% 30.94% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 70,560 63,000 60,479 57,960 57,960 55,439 47,879 6.67%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 19.94% 20.83% 15.16% 15.44% 15.22% 18.94% 20.77% -
ROE 17.57% 12.22% 6.61% 6.96% 7.38% 9.93% 10.83% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.72 10.84 10.42 10.50 11.13 11.57 10.03 -0.52%
EPS 4.92 3.06 1.59 1.60 1.70 2.18 2.06 15.60%
DPS 1.60 1.60 1.60 1.60 1.53 1.26 0.63 16.78%
NAPS 0.28 0.25 0.24 0.23 0.23 0.22 0.19 6.66%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.72 10.84 10.42 10.50 11.13 11.57 10.03 -0.52%
EPS 4.92 3.06 1.59 1.60 1.70 2.18 2.06 15.60%
DPS 1.60 1.60 1.60 1.60 1.53 1.26 0.63 16.78%
NAPS 0.28 0.25 0.24 0.23 0.23 0.22 0.19 6.66%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.52 0.23 0.345 0.295 0.36 0.235 0.28 -
P/RPS 5.35 2.12 3.31 2.81 3.23 2.03 2.79 11.45%
P/EPS 10.57 7.53 21.75 18.43 21.20 10.76 13.61 -4.12%
EY 9.46 13.29 4.60 5.43 4.72 9.29 7.35 4.29%
DY 3.08 6.96 4.64 5.42 4.25 5.36 2.25 5.36%
P/NAPS 1.86 0.92 1.44 1.28 1.57 1.07 1.47 3.99%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 26/06/20 28/05/19 23/05/18 22/05/17 27/05/16 27/05/15 -
Price 0.485 0.335 0.225 0.25 0.375 0.255 0.31 -
P/RPS 4.99 3.09 2.16 2.38 3.37 2.20 3.09 8.30%
P/EPS 9.86 10.96 14.19 15.62 22.08 11.68 15.07 -6.82%
EY 10.14 9.12 7.05 6.40 4.53 8.57 6.64 7.30%
DY 3.30 4.78 7.11 6.40 4.08 4.94 2.03 8.42%
P/NAPS 1.73 1.34 0.94 1.09 1.63 1.16 1.63 0.99%

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