[BTECH] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 1.08%
YoY- -18.18%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 27,216 26,197 25,100 25,456 24,502 25,008 25,640 4.06%
PBT 9,817 9,494 9,575 9,441 9,261 9,304 9,346 3.33%
Tax -2,040 -1,983 -2,005 -1,947 -1,854 -1,900 -1,922 4.05%
NP 7,777 7,511 7,570 7,494 7,407 7,404 7,424 3.14%
-
NP to SH 7,511 7,271 7,337 8,136 8,049 8,065 8,074 -4.70%
-
Tax Rate 20.78% 20.89% 20.94% 20.62% 20.02% 20.42% 20.56% -
Total Cost 19,439 18,686 17,530 17,962 17,095 17,604 18,216 4.43%
-
Net Worth 90,720 90,720 88,199 85,680 85,680 83,160 83,160 5.97%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 2,520 2,520 2,520 2,016 2,016 2,016 2,016 16.05%
Div Payout % 33.55% 34.66% 34.35% 24.78% 25.05% 25.00% 24.97% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 90,720 90,720 88,199 85,680 85,680 83,160 83,160 5.97%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 28.58% 28.67% 30.16% 29.44% 30.23% 29.61% 28.95% -
ROE 8.28% 8.01% 8.32% 9.50% 9.39% 9.70% 9.71% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 10.80 10.40 9.96 10.10 9.72 9.92 10.17 4.09%
EPS 2.98 2.89 2.91 3.23 3.19 3.20 3.20 -4.64%
DPS 1.00 1.00 1.00 0.80 0.80 0.80 0.80 16.05%
NAPS 0.36 0.36 0.35 0.34 0.34 0.33 0.33 5.97%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 10.81 10.41 9.97 10.11 9.73 9.94 10.19 4.01%
EPS 2.98 2.89 2.91 3.23 3.20 3.20 3.21 -4.83%
DPS 1.00 1.00 1.00 0.80 0.80 0.80 0.80 16.05%
NAPS 0.3604 0.3604 0.3504 0.3404 0.3404 0.3304 0.3304 5.97%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.355 0.325 0.29 0.27 0.315 0.32 0.25 -
P/RPS 3.29 3.13 2.91 2.67 3.24 3.22 2.46 21.40%
P/EPS 11.91 11.26 9.96 8.36 9.86 10.00 7.80 32.63%
EY 8.40 8.88 10.04 11.96 10.14 10.00 12.82 -24.58%
DY 2.82 3.08 3.45 2.96 2.54 2.50 3.20 -8.08%
P/NAPS 0.99 0.90 0.83 0.79 0.93 0.97 0.76 19.29%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 28/02/24 28/11/23 28/08/23 30/05/23 24/02/23 -
Price 0.315 0.34 0.32 0.285 0.285 0.30 0.32 -
P/RPS 2.92 3.27 3.21 2.82 2.93 3.02 3.15 -4.93%
P/EPS 10.57 11.78 10.99 8.83 8.92 9.37 9.99 3.83%
EY 9.46 8.49 9.10 11.33 11.21 10.67 10.01 -3.70%
DY 3.17 2.94 3.13 2.81 2.81 2.67 2.50 17.16%
P/NAPS 0.87 0.94 0.91 0.84 0.84 0.91 0.97 -7.00%

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