[BTECH] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 22.92%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 26,880 22,648 24,924 24,326 21,800 27,110 25,870 0.63%
PBT 7,204 6,720 6,890 5,810 5,104 5,696 6,060 2.92%
Tax -1,734 -1,664 -1,800 -1,646 -1,204 -1,482 -1,562 1.75%
NP 5,470 5,056 5,090 4,164 3,900 4,214 4,498 3.31%
-
NP to SH 5,472 5,124 5,174 4,204 3,688 4,076 4,502 3.30%
-
Tax Rate 24.07% 24.76% 26.12% 28.33% 23.59% 26.02% 25.78% -
Total Cost 21,410 17,592 19,834 20,162 17,900 22,896 21,372 0.02%
-
Net Worth 90,720 85,680 80,639 73,079 65,519 57,960 55,439 8.54%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - 4,032 4,032 4,032 -
Div Payout % - - - - 109.33% 98.92% 89.56% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 90,720 85,680 80,639 73,079 65,519 57,960 55,439 8.54%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 20.35% 22.32% 20.42% 17.12% 17.89% 15.54% 17.39% -
ROE 6.03% 5.98% 6.42% 5.75% 5.63% 7.03% 8.12% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 10.67 8.99 9.89 9.65 8.65 10.76 10.27 0.63%
EPS 2.18 2.04 2.06 1.66 1.46 1.62 1.78 3.43%
DPS 0.00 0.00 0.00 0.00 1.60 1.60 1.60 -
NAPS 0.36 0.34 0.32 0.29 0.26 0.23 0.22 8.54%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 10.68 9.00 9.90 9.66 8.66 10.77 10.28 0.63%
EPS 2.17 2.04 2.06 1.67 1.47 1.62 1.79 3.25%
DPS 0.00 0.00 0.00 0.00 1.60 1.60 1.60 -
NAPS 0.3604 0.3404 0.3204 0.2903 0.2603 0.2303 0.2203 8.54%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.355 0.315 0.28 0.465 0.30 0.23 0.235 -
P/RPS 3.33 3.50 2.83 4.82 3.47 2.14 2.29 6.43%
P/EPS 16.35 15.49 13.64 27.87 20.50 14.22 13.15 3.69%
EY 6.12 6.46 7.33 3.59 4.88 7.03 7.60 -3.54%
DY 0.00 0.00 0.00 0.00 5.33 6.96 6.81 -
P/NAPS 0.99 0.93 0.88 1.60 1.15 1.00 1.07 -1.28%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 29/08/22 27/08/21 27/08/20 27/08/19 28/08/18 -
Price 0.315 0.285 0.295 0.435 0.505 0.215 0.26 -
P/RPS 2.95 3.17 2.98 4.51 5.84 2.00 2.53 2.59%
P/EPS 14.51 14.02 14.37 26.08 34.51 13.29 14.55 -0.04%
EY 6.89 7.13 6.96 3.84 2.90 7.52 6.87 0.04%
DY 0.00 0.00 0.00 0.00 3.17 7.44 6.15 -
P/NAPS 0.87 0.84 0.92 1.50 1.94 0.93 1.18 -4.94%

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