[BTECH] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 5.43%
YoY- -25.15%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 26,197 25,008 23,601 24,500 27,307 26,264 26,472 -0.17%
PBT 9,494 9,304 10,608 6,740 6,638 5,704 5,585 9.23%
Tax -1,983 -1,900 -1,521 -1,855 -950 -1,722 -1,498 4.78%
NP 7,511 7,404 9,087 4,885 5,688 3,982 4,087 10.66%
-
NP to SH 7,271 8,065 9,278 12,395 7,701 3,997 4,033 10.31%
-
Tax Rate 20.89% 20.42% 14.34% 27.52% 14.31% 30.19% 26.82% -
Total Cost 18,686 17,604 14,514 19,615 21,619 22,282 22,385 -2.96%
-
Net Worth 90,720 83,160 78,120 70,560 63,000 60,479 57,960 7.74%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 2,520 2,016 2,016 4,032 4,032 4,032 4,032 -7.52%
Div Payout % 34.66% 25.00% 21.73% 32.53% 52.36% 100.88% 99.98% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 90,720 83,160 78,120 70,560 63,000 60,479 57,960 7.74%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 28.67% 29.61% 38.50% 19.94% 20.83% 15.16% 15.44% -
ROE 8.01% 9.70% 11.88% 17.57% 12.22% 6.61% 6.96% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.40 9.92 9.37 9.72 10.84 10.42 10.50 -0.15%
EPS 2.89 3.20 3.68 4.92 3.06 1.59 1.60 10.34%
DPS 1.00 0.80 0.80 1.60 1.60 1.60 1.60 -7.52%
NAPS 0.36 0.33 0.31 0.28 0.25 0.24 0.23 7.74%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.40 9.92 9.37 9.72 10.84 10.42 10.50 -0.15%
EPS 2.89 3.20 3.68 4.92 3.06 1.59 1.60 10.34%
DPS 1.00 0.80 0.80 1.60 1.60 1.60 1.60 -7.52%
NAPS 0.36 0.33 0.31 0.28 0.25 0.24 0.23 7.74%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.325 0.32 0.325 0.52 0.23 0.345 0.295 -
P/RPS 3.13 3.22 3.47 5.35 2.12 3.31 2.81 1.81%
P/EPS 11.26 10.00 8.83 10.57 7.53 21.75 18.43 -7.87%
EY 8.88 10.00 11.33 9.46 13.29 4.60 5.43 8.53%
DY 3.08 2.50 2.46 3.08 6.96 4.64 5.42 -8.98%
P/NAPS 0.90 0.97 1.05 1.86 0.92 1.44 1.28 -5.69%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 30/05/22 25/05/21 26/06/20 28/05/19 23/05/18 -
Price 0.34 0.30 0.29 0.485 0.335 0.225 0.25 -
P/RPS 3.27 3.02 3.10 4.99 3.09 2.16 2.38 5.43%
P/EPS 11.78 9.37 7.88 9.86 10.96 14.19 15.62 -4.58%
EY 8.49 10.67 12.70 10.14 9.12 7.05 6.40 4.81%
DY 2.94 2.67 2.76 3.30 4.78 7.11 6.40 -12.14%
P/NAPS 0.94 0.91 0.94 1.73 1.34 0.94 1.09 -2.43%

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