[BTECH] YoY Annualized Quarter 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- 4.03%
YoY- 1.58%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 27,785 23,881 24,126 22,769 23,522 27,824 26,525 0.77%
PBT 8,222 7,109 6,982 5,093 6,817 6,134 6,521 3.93%
Tax -2,020 -1,837 -1,804 -1,394 -1,626 -1,542 -1,597 3.99%
NP 6,202 5,272 5,178 3,698 5,190 4,592 4,924 3.91%
-
NP to SH 6,198 5,330 5,248 3,722 4,996 4,444 4,928 3.89%
-
Tax Rate 24.57% 25.84% 25.84% 27.37% 23.85% 25.14% 24.49% -
Total Cost 21,582 18,609 18,948 19,070 18,332 23,232 21,601 -0.01%
-
Net Worth 90,958 85,680 78,120 70,560 60,479 57,960 55,439 8.59%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - 2,688 2,688 2,688 -
Div Payout % - - - - 53.80% 60.49% 54.55% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 90,958 85,680 78,120 70,560 60,479 57,960 55,439 8.59%
NOSH 252,663 252,000 252,000 252,000 252,000 252,000 252,000 0.04%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 22.32% 22.08% 21.46% 16.24% 22.07% 16.50% 18.56% -
ROE 6.81% 6.22% 6.72% 5.28% 8.26% 7.67% 8.89% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.00 9.48 9.57 9.04 9.33 11.04 10.53 0.72%
EPS 2.45 2.12 2.08 1.48 1.99 1.76 1.96 3.78%
DPS 0.00 0.00 0.00 0.00 1.07 1.07 1.07 -
NAPS 0.36 0.34 0.31 0.28 0.24 0.23 0.22 8.54%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.04 9.49 9.59 9.05 9.35 11.05 10.54 0.77%
EPS 2.46 2.12 2.08 1.48 1.98 1.77 1.96 3.85%
DPS 0.00 0.00 0.00 0.00 1.07 1.07 1.07 -
NAPS 0.3614 0.3404 0.3104 0.2803 0.2403 0.2303 0.2203 8.59%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.315 0.27 0.255 0.435 0.40 0.215 0.25 -
P/RPS 2.86 2.85 2.66 4.81 4.29 1.95 2.38 3.10%
P/EPS 12.84 12.76 12.24 29.45 20.18 12.19 12.78 0.07%
EY 7.79 7.83 8.17 3.40 4.96 8.20 7.82 -0.06%
DY 0.00 0.00 0.00 0.00 2.67 4.96 4.27 -
P/NAPS 0.87 0.79 0.82 1.55 1.67 0.93 1.14 -4.40%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 28/11/23 29/11/22 26/11/21 25/11/20 26/11/19 28/11/18 -
Price 0.32 0.285 0.25 0.39 0.485 0.215 0.225 -
P/RPS 2.91 3.01 2.61 4.32 5.20 1.95 2.14 5.25%
P/EPS 13.04 13.47 12.00 26.40 24.46 12.19 11.51 2.09%
EY 7.67 7.42 8.33 3.79 4.09 8.20 8.69 -2.05%
DY 0.00 0.00 0.00 0.00 2.20 4.96 4.74 -
P/NAPS 0.89 0.84 0.81 1.39 2.02 0.93 1.02 -2.24%

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