[BTECH] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 7.71%
YoY- 122.54%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 25,456 24,708 23,708 24,629 27,585 25,615 26,699 -0.79%
PBT 9,441 11,509 5,246 7,628 5,638 5,717 5,112 10.76%
Tax -1,947 -1,824 -1,481 -1,161 -1,735 -1,526 -1,196 8.45%
NP 7,494 9,685 3,765 6,467 3,903 4,191 3,916 11.41%
-
NP to SH 8,136 9,944 11,341 8,492 3,816 4,162 3,915 12.95%
-
Tax Rate 20.62% 15.85% 28.23% 15.22% 30.77% 26.69% 23.40% -
Total Cost 17,962 15,023 19,943 18,162 23,682 21,424 22,783 -3.88%
-
Net Worth 85,680 78,120 70,560 60,479 57,960 55,439 55,439 7.52%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 2,016 2,016 2,016 4,032 4,032 4,032 4,032 -10.90%
Div Payout % 24.78% 20.27% 17.78% 47.48% 105.66% 96.88% 102.99% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 85,680 78,120 70,560 60,479 57,960 55,439 55,439 7.52%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 29.44% 39.20% 15.88% 26.26% 14.15% 16.36% 14.67% -
ROE 9.50% 12.73% 16.07% 14.04% 6.58% 7.51% 7.06% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.10 9.80 9.41 9.77 10.95 10.16 10.59 -0.78%
EPS 3.23 3.95 4.50 3.37 1.51 1.65 1.55 13.01%
DPS 0.80 0.80 0.80 1.60 1.60 1.60 1.60 -10.90%
NAPS 0.34 0.31 0.28 0.24 0.23 0.22 0.22 7.52%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.11 9.82 9.42 9.78 10.96 10.18 10.61 -0.80%
EPS 3.23 3.95 4.51 3.37 1.52 1.65 1.56 12.89%
DPS 0.80 0.80 0.80 1.60 1.60 1.60 1.60 -10.90%
NAPS 0.3404 0.3104 0.2803 0.2403 0.2303 0.2203 0.2203 7.51%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.27 0.255 0.435 0.40 0.215 0.25 0.325 -
P/RPS 2.67 2.60 4.62 4.09 1.96 2.46 3.07 -2.29%
P/EPS 8.36 6.46 9.67 11.87 14.20 15.14 20.92 -14.17%
EY 11.96 15.47 10.35 8.42 7.04 6.61 4.78 16.50%
DY 2.96 3.14 1.84 4.00 7.44 6.40 4.92 -8.11%
P/NAPS 0.79 0.82 1.55 1.67 0.93 1.14 1.48 -9.92%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 26/11/21 25/11/20 26/11/19 28/11/18 21/11/17 -
Price 0.285 0.25 0.39 0.485 0.215 0.225 0.30 -
P/RPS 2.82 2.55 4.15 4.96 1.96 2.21 2.83 -0.05%
P/EPS 8.83 6.34 8.67 14.39 14.20 13.62 19.31 -12.22%
EY 11.33 15.78 11.54 6.95 7.04 7.34 5.18 13.92%
DY 2.81 3.20 2.05 3.30 7.44 7.11 5.33 -10.11%
P/NAPS 0.84 0.81 1.39 2.02 0.93 1.02 1.36 -7.71%

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