[BTECH] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 7.1%
YoY- -12.32%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 24,502 25,008 25,640 24,708 23,989 23,601 23,690 2.27%
PBT 9,261 9,304 9,346 11,509 10,632 10,608 10,092 -5.58%
Tax -1,854 -1,900 -1,922 -1,824 -1,594 -1,521 -1,517 14.35%
NP 7,407 7,404 7,424 9,685 9,038 9,087 8,575 -9.32%
-
NP to SH 8,049 8,065 8,074 9,944 9,285 9,278 8,800 -5.78%
-
Tax Rate 20.02% 20.42% 20.56% 15.85% 14.99% 14.34% 15.03% -
Total Cost 17,095 17,604 18,216 15,023 14,951 14,514 15,115 8.57%
-
Net Worth 85,680 83,160 83,160 78,120 80,639 78,120 75,600 8.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,016 2,016 2,016 2,016 2,016 2,016 2,016 0.00%
Div Payout % 25.05% 25.00% 24.97% 20.27% 21.71% 21.73% 22.91% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 85,680 83,160 83,160 78,120 80,639 78,120 75,600 8.72%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 30.23% 29.61% 28.95% 39.20% 37.68% 38.50% 36.20% -
ROE 9.39% 9.70% 9.71% 12.73% 11.51% 11.88% 11.64% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.72 9.92 10.17 9.80 9.52 9.37 9.40 2.26%
EPS 3.19 3.20 3.20 3.95 3.68 3.68 3.49 -5.83%
DPS 0.80 0.80 0.80 0.80 0.80 0.80 0.80 0.00%
NAPS 0.34 0.33 0.33 0.31 0.32 0.31 0.30 8.72%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.72 9.92 10.17 9.80 9.52 9.37 9.40 2.26%
EPS 3.19 3.20 3.20 3.95 3.68 3.68 3.49 -5.83%
DPS 0.80 0.80 0.80 0.80 0.80 0.80 0.80 0.00%
NAPS 0.34 0.33 0.33 0.31 0.32 0.31 0.30 8.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.315 0.32 0.25 0.255 0.28 0.325 0.34 -
P/RPS 3.24 3.22 2.46 2.60 2.94 3.47 3.62 -7.14%
P/EPS 9.86 10.00 7.80 6.46 7.60 8.83 9.74 0.82%
EY 10.14 10.00 12.82 15.47 13.16 11.33 10.27 -0.84%
DY 2.54 2.50 3.20 3.14 2.86 2.46 2.35 5.33%
P/NAPS 0.93 0.97 0.76 0.82 0.88 1.05 1.13 -12.20%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 30/05/23 24/02/23 29/11/22 29/08/22 30/05/22 25/02/22 -
Price 0.285 0.30 0.32 0.25 0.295 0.29 0.30 -
P/RPS 2.93 3.02 3.15 2.55 3.10 3.10 3.19 -5.52%
P/EPS 8.92 9.37 9.99 6.34 8.01 7.88 8.59 2.55%
EY 11.21 10.67 10.01 15.78 12.49 12.70 11.64 -2.48%
DY 2.81 2.67 2.50 3.20 2.71 2.76 2.67 3.47%
P/NAPS 0.84 0.91 0.97 0.81 0.92 0.94 1.00 -11.00%

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