[BTECH] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 0.81%
YoY- 60.95%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 23,690 23,708 25,536 24,500 24,273 24,629 25,200 -4.02%
PBT 10,092 5,246 6,892 6,740 6,539 7,628 6,820 29.76%
Tax -1,517 -1,481 -1,876 -1,855 -1,655 -1,161 -959 35.64%
NP 8,575 3,765 5,016 4,885 4,884 6,467 5,861 28.78%
-
NP to SH 8,800 11,341 12,554 12,395 12,296 8,492 7,884 7.58%
-
Tax Rate 15.03% 28.23% 27.22% 27.52% 25.31% 15.22% 14.06% -
Total Cost 15,115 19,943 20,520 19,615 19,389 18,162 19,339 -15.11%
-
Net Worth 75,600 70,560 73,079 70,560 70,560 60,479 65,519 9.98%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,016 2,016 2,016 4,032 4,032 4,032 4,032 -36.92%
Div Payout % 22.91% 17.78% 16.06% 32.53% 32.79% 47.48% 51.14% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 75,600 70,560 73,079 70,560 70,560 60,479 65,519 9.98%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 36.20% 15.88% 19.64% 19.94% 20.12% 26.26% 23.26% -
ROE 11.64% 16.07% 17.18% 17.57% 17.43% 14.04% 12.03% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.40 9.41 10.13 9.72 9.63 9.77 10.00 -4.03%
EPS 3.49 4.50 4.98 4.92 4.88 3.37 3.13 7.50%
DPS 0.80 0.80 0.80 1.60 1.60 1.60 1.60 -36.92%
NAPS 0.30 0.28 0.29 0.28 0.28 0.24 0.26 9.98%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.41 9.42 10.14 9.73 9.64 9.78 10.01 -4.02%
EPS 3.50 4.51 4.99 4.92 4.88 3.37 3.13 7.71%
DPS 0.80 0.80 0.80 1.60 1.60 1.60 1.60 -36.92%
NAPS 0.3003 0.2803 0.2903 0.2803 0.2803 0.2403 0.2603 9.97%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.34 0.435 0.465 0.52 0.51 0.40 0.30 -
P/RPS 3.62 4.62 4.59 5.35 5.29 4.09 3.00 13.30%
P/EPS 9.74 9.67 9.33 10.57 10.45 11.87 9.59 1.03%
EY 10.27 10.35 10.71 9.46 9.57 8.42 10.43 -1.02%
DY 2.35 1.84 1.72 3.08 3.14 4.00 5.33 -41.98%
P/NAPS 1.13 1.55 1.60 1.86 1.82 1.67 1.15 -1.15%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 27/08/21 25/05/21 25/02/21 25/11/20 27/08/20 -
Price 0.30 0.39 0.435 0.485 0.49 0.485 0.505 -
P/RPS 3.19 4.15 4.29 4.99 5.09 4.96 5.05 -26.31%
P/EPS 8.59 8.67 8.73 9.86 10.04 14.39 16.14 -34.25%
EY 11.64 11.54 11.45 10.14 9.96 6.95 6.20 52.01%
DY 2.67 2.05 1.84 3.30 3.27 3.30 3.17 -10.78%
P/NAPS 1.00 1.39 1.50 1.73 1.75 2.02 1.94 -35.63%

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