[BTECH] YoY Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 53.85%
YoY- -8.25%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 25,100 25,640 23,690 24,273 27,855 26,611 25,760 -0.43%
PBT 9,575 9,346 10,092 6,539 7,116 5,928 5,538 9.55%
Tax -2,005 -1,922 -1,517 -1,655 -1,098 -1,776 -1,526 4.65%
NP 7,570 7,424 8,575 4,884 6,018 4,152 4,012 11.15%
-
NP to SH 7,337 8,074 8,800 12,296 8,078 4,179 3,998 10.64%
-
Tax Rate 20.94% 20.56% 15.03% 25.31% 15.43% 29.96% 27.56% -
Total Cost 17,530 18,216 15,115 19,389 21,837 22,459 21,748 -3.52%
-
Net Worth 88,199 83,160 75,600 70,560 63,000 57,960 55,439 8.04%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,520 2,016 2,016 4,032 4,032 4,032 4,032 -7.53%
Div Payout % 34.35% 24.97% 22.91% 32.79% 49.91% 96.48% 100.85% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 88,199 83,160 75,600 70,560 63,000 57,960 55,439 8.04%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 30.16% 28.95% 36.20% 20.12% 21.60% 15.60% 15.57% -
ROE 8.32% 9.71% 11.64% 17.43% 12.82% 7.21% 7.21% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.96 10.17 9.40 9.63 11.05 10.56 10.22 -0.42%
EPS 2.91 2.96 3.39 1.86 2.33 1.66 1.59 10.59%
DPS 1.00 0.80 0.80 1.60 1.60 1.60 1.60 -7.53%
NAPS 0.35 0.33 0.30 0.28 0.25 0.23 0.22 8.04%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.96 10.17 9.40 9.63 11.05 10.56 10.22 -0.42%
EPS 2.91 2.96 3.39 1.86 2.33 1.66 1.59 10.59%
DPS 1.00 0.80 0.80 1.60 1.60 1.60 1.60 -7.53%
NAPS 0.35 0.33 0.30 0.28 0.25 0.23 0.22 8.04%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.29 0.25 0.34 0.51 0.22 0.235 0.29 -
P/RPS 2.91 2.46 3.62 5.29 1.99 2.23 2.84 0.40%
P/EPS 9.96 7.80 9.74 10.45 6.86 14.17 18.28 -9.62%
EY 10.04 12.82 10.27 9.57 14.57 7.06 5.47 10.64%
DY 3.45 3.20 2.35 3.14 7.27 6.81 5.52 -7.53%
P/NAPS 0.83 0.76 1.13 1.82 0.88 1.02 1.32 -7.43%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 25/02/22 25/02/21 27/02/20 28/02/19 22/02/18 -
Price 0.32 0.32 0.30 0.49 0.21 0.285 0.32 -
P/RPS 3.21 3.15 3.19 5.09 1.90 2.70 3.13 0.42%
P/EPS 10.99 9.99 8.59 10.04 6.55 17.19 20.17 -9.62%
EY 9.10 10.01 11.64 9.96 15.26 5.82 4.96 10.63%
DY 3.13 2.50 2.67 3.27 7.62 5.61 5.00 -7.50%
P/NAPS 0.91 0.97 1.00 1.75 0.84 1.24 1.45 -7.46%

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