[BTECH] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -4.67%
YoY- 92.67%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 24,273 24,629 25,200 27,307 27,855 27,585 27,231 -7.34%
PBT 6,539 7,628 6,820 6,638 7,116 5,638 5,746 8.95%
Tax -1,655 -1,161 -959 -950 -1,098 -1,735 -1,736 -3.12%
NP 4,884 6,467 5,861 5,688 6,018 3,903 4,010 13.97%
-
NP to SH 12,296 8,492 7,884 7,701 8,078 3,816 3,966 111.89%
-
Tax Rate 25.31% 15.22% 14.06% 14.31% 15.43% 30.77% 30.21% -
Total Cost 19,389 18,162 19,339 21,619 21,837 23,682 23,221 -11.28%
-
Net Worth 70,560 60,479 65,519 63,000 63,000 57,960 57,960 13.94%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,032 4,032 4,032 4,032 4,032 4,032 4,032 0.00%
Div Payout % 32.79% 47.48% 51.14% 52.36% 49.91% 105.66% 101.66% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 70,560 60,479 65,519 63,000 63,000 57,960 57,960 13.94%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 20.12% 26.26% 23.26% 20.83% 21.60% 14.15% 14.73% -
ROE 17.43% 14.04% 12.03% 12.22% 12.82% 6.58% 6.84% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.63 9.77 10.00 10.84 11.05 10.95 10.81 -7.38%
EPS 4.88 3.37 3.13 3.06 3.21 1.51 1.57 112.25%
DPS 1.60 1.60 1.60 1.60 1.60 1.60 1.60 0.00%
NAPS 0.28 0.24 0.26 0.25 0.25 0.23 0.23 13.94%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.64 9.78 10.01 10.85 11.07 10.96 10.82 -7.37%
EPS 4.88 3.37 3.13 3.06 3.21 1.52 1.58 111.36%
DPS 1.60 1.60 1.60 1.60 1.60 1.60 1.60 0.00%
NAPS 0.2803 0.2403 0.2603 0.2503 0.2503 0.2303 0.2303 13.92%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.51 0.40 0.30 0.23 0.22 0.215 0.23 -
P/RPS 5.29 4.09 3.00 2.12 1.99 1.96 2.13 82.88%
P/EPS 10.45 11.87 9.59 7.53 6.86 14.20 14.61 -19.93%
EY 9.57 8.42 10.43 13.29 14.57 7.04 6.84 24.96%
DY 3.14 4.00 5.33 6.96 7.27 7.44 6.96 -41.03%
P/NAPS 1.82 1.67 1.15 0.92 0.88 0.93 1.00 48.79%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 27/08/20 26/06/20 27/02/20 26/11/19 27/08/19 -
Price 0.49 0.485 0.505 0.335 0.21 0.215 0.215 -
P/RPS 5.09 4.96 5.05 3.09 1.90 1.96 1.99 86.49%
P/EPS 10.04 14.39 16.14 10.96 6.55 14.20 13.66 -18.48%
EY 9.96 6.95 6.20 9.12 15.26 7.04 7.32 22.67%
DY 3.27 3.30 3.17 4.78 7.62 7.44 7.44 -42.04%
P/NAPS 1.75 2.02 1.94 1.34 0.84 0.93 0.93 52.12%

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