[BTECH] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.6%
YoY- 6.31%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 23,708 24,629 27,585 25,615 26,699 31,029 26,476 -1.82%
PBT 5,246 7,628 5,638 5,717 5,112 7,978 5,062 0.59%
Tax -1,481 -1,161 -1,735 -1,526 -1,196 -1,749 -1,064 5.66%
NP 3,765 6,467 3,903 4,191 3,916 6,229 3,998 -0.99%
-
NP to SH 11,341 8,492 3,816 4,162 3,915 6,231 3,930 19.29%
-
Tax Rate 28.23% 15.22% 30.77% 26.69% 23.40% 21.92% 21.02% -
Total Cost 19,943 18,162 23,682 21,424 22,783 24,800 22,478 -1.97%
-
Net Worth 70,560 60,479 57,960 55,439 55,439 55,439 45,360 7.63%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 2,016 4,032 4,032 4,032 4,032 3,427 3,191 -7.36%
Div Payout % 17.78% 47.48% 105.66% 96.88% 102.99% 55.00% 81.21% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 70,560 60,479 57,960 55,439 55,439 55,439 45,360 7.63%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 15.88% 26.26% 14.15% 16.36% 14.67% 20.07% 15.10% -
ROE 16.07% 14.04% 6.58% 7.51% 7.06% 11.24% 8.66% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 9.41 9.77 10.95 10.16 10.59 12.31 10.51 -1.82%
EPS 4.50 3.37 1.51 1.65 1.55 2.47 1.56 19.29%
DPS 0.80 1.60 1.60 1.60 1.60 1.36 1.26 -7.28%
NAPS 0.28 0.24 0.23 0.22 0.22 0.22 0.18 7.63%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 9.41 9.77 10.95 10.16 10.59 12.31 10.51 -1.82%
EPS 4.50 3.37 1.51 1.65 1.55 2.47 1.56 19.29%
DPS 0.80 1.60 1.60 1.60 1.60 1.36 1.26 -7.28%
NAPS 0.28 0.24 0.23 0.22 0.22 0.22 0.18 7.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.435 0.40 0.215 0.25 0.325 0.32 0.26 -
P/RPS 4.62 4.09 1.96 2.46 3.07 2.60 2.47 10.98%
P/EPS 9.67 11.87 14.20 15.14 20.92 12.94 16.67 -8.66%
EY 10.35 8.42 7.04 6.61 4.78 7.73 6.00 9.50%
DY 1.84 4.00 7.44 6.40 4.92 4.25 4.85 -14.90%
P/NAPS 1.55 1.67 0.93 1.14 1.48 1.45 1.44 1.23%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 25/11/20 26/11/19 28/11/18 21/11/17 22/11/16 26/11/15 -
Price 0.39 0.485 0.215 0.225 0.30 0.35 0.26 -
P/RPS 4.15 4.96 1.96 2.21 2.83 2.84 2.47 9.02%
P/EPS 8.67 14.39 14.20 13.62 19.31 14.16 16.67 -10.31%
EY 11.54 6.95 7.04 7.34 5.18 7.06 6.00 11.50%
DY 2.05 3.30 7.44 7.11 5.33 3.89 4.85 -13.35%
P/NAPS 1.39 2.02 0.93 1.02 1.36 1.59 1.44 -0.58%

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