[BTECH] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 0.08%
YoY- -26.04%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 25,008 25,640 24,708 23,989 23,601 23,690 23,708 3.62%
PBT 9,304 9,346 11,509 10,632 10,608 10,092 5,246 46.57%
Tax -1,900 -1,922 -1,824 -1,594 -1,521 -1,517 -1,481 18.08%
NP 7,404 7,424 9,685 9,038 9,087 8,575 3,765 57.02%
-
NP to SH 8,065 8,074 9,944 9,285 9,278 8,800 11,341 -20.34%
-
Tax Rate 20.42% 20.56% 15.85% 14.99% 14.34% 15.03% 28.23% -
Total Cost 17,604 18,216 15,023 14,951 14,514 15,115 19,943 -7.98%
-
Net Worth 83,160 83,160 78,120 80,639 78,120 75,600 70,560 11.58%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 2,016 2,016 2,016 2,016 2,016 2,016 2,016 0.00%
Div Payout % 25.00% 24.97% 20.27% 21.71% 21.73% 22.91% 17.78% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 83,160 83,160 78,120 80,639 78,120 75,600 70,560 11.58%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 29.61% 28.95% 39.20% 37.68% 38.50% 36.20% 15.88% -
ROE 9.70% 9.71% 12.73% 11.51% 11.88% 11.64% 16.07% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 9.92 10.17 9.80 9.52 9.37 9.40 9.41 3.58%
EPS 3.20 3.20 3.95 3.68 3.68 3.49 4.50 -20.34%
DPS 0.80 0.80 0.80 0.80 0.80 0.80 0.80 0.00%
NAPS 0.33 0.33 0.31 0.32 0.31 0.30 0.28 11.58%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 9.94 10.19 9.82 9.53 9.38 9.41 9.42 3.65%
EPS 3.20 3.21 3.95 3.69 3.69 3.50 4.51 -20.46%
DPS 0.80 0.80 0.80 0.80 0.80 0.80 0.80 0.00%
NAPS 0.3304 0.3304 0.3104 0.3204 0.3104 0.3003 0.2803 11.59%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.32 0.25 0.255 0.28 0.325 0.34 0.435 -
P/RPS 3.22 2.46 2.60 2.94 3.47 3.62 4.62 -21.40%
P/EPS 10.00 7.80 6.46 7.60 8.83 9.74 9.67 2.26%
EY 10.00 12.82 15.47 13.16 11.33 10.27 10.35 -2.26%
DY 2.50 3.20 3.14 2.86 2.46 2.35 1.84 22.69%
P/NAPS 0.97 0.76 0.82 0.88 1.05 1.13 1.55 -26.85%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 24/02/23 29/11/22 29/08/22 30/05/22 25/02/22 26/11/21 -
Price 0.30 0.32 0.25 0.295 0.29 0.30 0.39 -
P/RPS 3.02 3.15 2.55 3.10 3.10 3.19 4.15 -19.11%
P/EPS 9.37 9.99 6.34 8.01 7.88 8.59 8.67 5.31%
EY 10.67 10.01 15.78 12.49 12.70 11.64 11.54 -5.09%
DY 2.67 2.50 3.20 2.71 2.76 2.67 2.05 19.28%
P/NAPS 0.91 0.97 0.81 0.92 0.94 1.00 1.39 -24.62%

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