[BTECH] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -11.45%
YoY- -25.49%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 24,924 24,572 23,690 22,769 24,326 24,928 24,273 1.78%
PBT 6,890 7,084 10,092 5,093 5,810 5,020 6,539 3.55%
Tax -1,800 -1,792 -1,517 -1,394 -1,646 -1,776 -1,655 5.77%
NP 5,090 5,292 8,575 3,698 4,164 3,244 4,884 2.80%
-
NP to SH 5,174 5,332 8,800 3,722 4,204 3,420 12,296 -43.93%
-
Tax Rate 26.12% 25.30% 15.03% 27.37% 28.33% 35.38% 25.31% -
Total Cost 19,834 19,280 15,115 19,070 20,162 21,684 19,389 1.52%
-
Net Worth 80,639 78,120 75,600 70,560 73,079 70,560 70,560 9.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 2,016 - - - 4,032 -
Div Payout % - - 22.91% - - - 32.79% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 80,639 78,120 75,600 70,560 73,079 70,560 70,560 9.33%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 20.42% 21.54% 36.20% 16.24% 17.12% 13.01% 20.12% -
ROE 6.42% 6.83% 11.64% 5.28% 5.75% 4.85% 17.43% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.89 9.75 9.40 9.04 9.65 9.89 9.63 1.79%
EPS 2.06 2.12 3.39 1.48 1.66 1.36 1.86 7.06%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 1.60 -
NAPS 0.32 0.31 0.30 0.28 0.29 0.28 0.28 9.33%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.90 9.76 9.41 9.05 9.66 9.90 9.64 1.79%
EPS 2.06 2.12 3.50 1.48 1.67 1.36 4.88 -43.81%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 1.60 -
NAPS 0.3204 0.3104 0.3003 0.2803 0.2903 0.2803 0.2803 9.35%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.28 0.325 0.34 0.435 0.465 0.52 0.51 -
P/RPS 2.83 3.33 3.62 4.81 4.82 5.26 5.29 -34.17%
P/EPS 13.64 15.36 9.74 29.45 27.87 38.32 10.45 19.49%
EY 7.33 6.51 10.27 3.40 3.59 2.61 9.57 -16.32%
DY 0.00 0.00 2.35 0.00 0.00 0.00 3.14 -
P/NAPS 0.88 1.05 1.13 1.55 1.60 1.86 1.82 -38.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 25/05/21 25/02/21 -
Price 0.295 0.29 0.30 0.39 0.435 0.485 0.49 -
P/RPS 2.98 2.97 3.19 4.32 4.51 4.90 5.09 -30.08%
P/EPS 14.37 13.71 8.59 26.40 26.08 35.74 10.04 27.08%
EY 6.96 7.30 11.64 3.79 3.84 2.80 9.96 -21.30%
DY 0.00 0.00 2.67 0.00 0.00 0.00 3.27 -
P/NAPS 0.92 0.94 1.00 1.39 1.50 1.73 1.75 -34.93%

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