[BTECH] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 9.03%
YoY- -9.82%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 21,800 24,020 27,855 27,824 27,110 26,212 26,611 -12.45%
PBT 5,104 4,216 7,116 6,134 5,696 6,128 5,928 -9.50%
Tax -1,204 -976 -1,098 -1,542 -1,482 -1,568 -1,776 -22.84%
NP 3,900 3,240 6,018 4,592 4,214 4,560 4,152 -4.09%
-
NP to SH 3,688 3,024 8,078 4,444 4,076 4,532 4,179 -8.00%
-
Tax Rate 23.59% 23.15% 15.43% 25.14% 26.02% 25.59% 29.96% -
Total Cost 17,900 20,780 21,837 23,232 22,896 21,652 22,459 -14.04%
-
Net Worth 65,519 63,000 63,000 57,960 57,960 60,479 57,960 8.52%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 4,032 - 4,032 2,688 4,032 - 4,032 0.00%
Div Payout % 109.33% - 49.91% 60.49% 98.92% - 96.48% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 65,519 63,000 63,000 57,960 57,960 60,479 57,960 8.52%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 17.89% 13.49% 21.60% 16.50% 15.54% 17.40% 15.60% -
ROE 5.63% 4.80% 12.82% 7.67% 7.03% 7.49% 7.21% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.65 9.53 11.05 11.04 10.76 10.40 10.56 -12.46%
EPS 1.46 1.20 2.33 1.76 1.62 1.80 1.66 -8.20%
DPS 1.60 0.00 1.60 1.07 1.60 0.00 1.60 0.00%
NAPS 0.26 0.25 0.25 0.23 0.23 0.24 0.23 8.52%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.66 9.54 11.07 11.05 10.77 10.41 10.57 -12.45%
EPS 1.47 1.20 3.21 1.77 1.62 1.80 1.66 -7.79%
DPS 1.60 0.00 1.60 1.07 1.60 0.00 1.60 0.00%
NAPS 0.2603 0.2503 0.2503 0.2303 0.2303 0.2403 0.2303 8.51%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.30 0.23 0.22 0.215 0.23 0.345 0.235 -
P/RPS 3.47 2.41 1.99 1.95 2.14 3.32 2.23 34.31%
P/EPS 20.50 19.17 6.86 12.19 14.22 19.18 14.17 27.94%
EY 4.88 5.22 14.57 8.20 7.03 5.21 7.06 -21.84%
DY 5.33 0.00 7.27 4.96 6.96 0.00 6.81 -15.08%
P/NAPS 1.15 0.92 0.88 0.93 1.00 1.44 1.02 8.33%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 26/06/20 27/02/20 26/11/19 27/08/19 28/05/19 28/02/19 -
Price 0.505 0.335 0.21 0.215 0.215 0.225 0.285 -
P/RPS 5.84 3.51 1.90 1.95 2.00 2.16 2.70 67.32%
P/EPS 34.51 27.92 6.55 12.19 13.29 12.51 17.19 59.20%
EY 2.90 3.58 15.26 8.20 7.52 7.99 5.82 -37.17%
DY 3.17 0.00 7.62 4.96 7.44 0.00 5.61 -31.67%
P/NAPS 1.94 1.34 0.84 0.93 0.93 0.94 1.24 34.80%

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