[BTECH] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 7.71%
YoY- 122.54%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 25,536 24,500 24,273 24,629 25,200 27,307 27,855 -5.63%
PBT 6,892 6,740 6,539 7,628 6,820 6,638 7,116 -2.11%
Tax -1,876 -1,855 -1,655 -1,161 -959 -950 -1,098 42.96%
NP 5,016 4,885 4,884 6,467 5,861 5,688 6,018 -11.44%
-
NP to SH 12,554 12,395 12,296 8,492 7,884 7,701 8,078 34.20%
-
Tax Rate 27.22% 27.52% 25.31% 15.22% 14.06% 14.31% 15.43% -
Total Cost 20,520 19,615 19,389 18,162 19,339 21,619 21,837 -4.06%
-
Net Worth 73,079 70,560 70,560 60,479 65,519 63,000 63,000 10.40%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 2,016 4,032 4,032 4,032 4,032 4,032 4,032 -37.03%
Div Payout % 16.06% 32.53% 32.79% 47.48% 51.14% 52.36% 49.91% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 73,079 70,560 70,560 60,479 65,519 63,000 63,000 10.40%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 19.64% 19.94% 20.12% 26.26% 23.26% 20.83% 21.60% -
ROE 17.18% 17.57% 17.43% 14.04% 12.03% 12.22% 12.82% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.13 9.72 9.63 9.77 10.00 10.84 11.05 -5.63%
EPS 4.98 4.92 4.88 3.37 3.13 3.06 3.21 34.04%
DPS 0.80 1.60 1.60 1.60 1.60 1.60 1.60 -37.03%
NAPS 0.29 0.28 0.28 0.24 0.26 0.25 0.25 10.41%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.13 9.72 9.63 9.77 10.00 10.84 11.05 -5.63%
EPS 4.98 4.92 4.88 3.37 3.13 3.06 3.21 34.04%
DPS 0.80 1.60 1.60 1.60 1.60 1.60 1.60 -37.03%
NAPS 0.29 0.28 0.28 0.24 0.26 0.25 0.25 10.41%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.465 0.52 0.51 0.40 0.30 0.23 0.22 -
P/RPS 4.59 5.35 5.29 4.09 3.00 2.12 1.99 74.66%
P/EPS 9.33 10.57 10.45 11.87 9.59 7.53 6.86 22.77%
EY 10.71 9.46 9.57 8.42 10.43 13.29 14.57 -18.56%
DY 1.72 3.08 3.14 4.00 5.33 6.96 7.27 -61.78%
P/NAPS 1.60 1.86 1.82 1.67 1.15 0.92 0.88 49.02%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 25/05/21 25/02/21 25/11/20 27/08/20 26/06/20 27/02/20 -
Price 0.435 0.485 0.49 0.485 0.505 0.335 0.21 -
P/RPS 4.29 4.99 5.09 4.96 5.05 3.09 1.90 72.19%
P/EPS 8.73 9.86 10.04 14.39 16.14 10.96 6.55 21.13%
EY 11.45 10.14 9.96 6.95 6.20 9.12 15.26 -17.44%
DY 1.84 3.30 3.27 3.30 3.17 4.78 7.62 -61.25%
P/NAPS 1.50 1.73 1.75 2.02 1.94 1.34 0.84 47.24%

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