[BTECH] QoQ Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 7,002 6,553 6,717 6,959 6,035 6,900 5,721 14.46% QoQ % 6.85% -2.44% -3.48% 15.31% -12.54% 20.61% - Horiz. % 122.39% 114.54% 117.41% 121.64% 105.49% 120.61% 100.00%
PBT 1,316 1,532 1,037 1,861 1,274 1,756 826 36.53% QoQ % -14.10% 47.73% -44.28% 46.08% -27.45% 112.59% - Horiz. % 159.32% 185.47% 125.54% 225.30% 154.24% 212.59% 100.00%
Tax -349 -392 -578 -417 -335 -446 -328 4.24% QoQ % 10.97% 32.18% -38.61% -24.48% 24.89% -35.98% - Horiz. % 106.40% 119.51% 176.22% 127.13% 102.13% 135.98% 100.00%
NP 967 1,140 459 1,444 939 1,310 498 55.83% QoQ % -15.18% 148.37% -68.21% 53.78% -28.32% 163.05% - Horiz. % 194.18% 228.92% 92.17% 289.96% 188.55% 263.05% 100.00%
NP to SH 905 1,133 483 1,445 936 1,305 476 53.65% QoQ % -20.12% 134.58% -66.57% 54.38% -28.28% 174.16% - Horiz. % 190.13% 238.03% 101.47% 303.57% 196.64% 274.16% 100.00%
Tax Rate 26.52 % 25.59 % 55.74 % 22.41 % 26.30 % 25.40 % 39.71 % -23.65% QoQ % 3.63% -54.09% 148.73% -14.79% 3.54% -36.04% - Horiz. % 66.78% 64.44% 140.37% 56.43% 66.23% 63.96% 100.00%
Total Cost 6,035 5,413 6,258 5,515 5,096 5,590 5,223 10.14% QoQ % 11.49% -13.50% 13.47% 8.22% -8.84% 7.03% - Horiz. % 115.55% 103.64% 119.82% 105.59% 97.57% 107.03% 100.00%
Net Worth 57,960 60,479 57,960 55,439 55,439 57,960 55,439 3.02% QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% - Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,016 - 2,016 - 2,016 - 2,016 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 222.76 % - % 417.39 % - % 215.38 % - % 423.53 % -34.92% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 52.60% 0.00% 98.55% 0.00% 50.85% 0.00% 100.00%
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 57,960 60,479 57,960 55,439 55,439 57,960 55,439 3.02% QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% - Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.81 % 17.40 % 6.83 % 20.75 % 15.56 % 18.99 % 8.70 % 36.19% QoQ % -20.63% 154.76% -67.08% 33.35% -18.06% 118.28% - Horiz. % 158.74% 200.00% 78.51% 238.51% 178.85% 218.28% 100.00%
ROE 1.56 % 1.87 % 0.83 % 2.61 % 1.69 % 2.25 % 0.86 % 48.90% QoQ % -16.58% 125.30% -68.20% 54.44% -24.89% 161.63% - Horiz. % 181.40% 217.44% 96.51% 303.49% 196.51% 261.63% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.78 2.60 2.67 2.76 2.39 2.74 2.27 14.51% QoQ % 6.92% -2.62% -3.26% 15.48% -12.77% 20.70% - Horiz. % 122.47% 114.54% 117.62% 121.59% 105.29% 120.70% 100.00%
EPS 0.36 0.45 0.19 0.57 0.37 0.52 0.19 53.30% QoQ % -20.00% 136.84% -66.67% 54.05% -28.85% 173.68% - Horiz. % 189.47% 236.84% 100.00% 300.00% 194.74% 273.68% 100.00%
DPS 0.80 0.00 0.80 0.00 0.80 0.00 0.80 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2300 0.2400 0.2300 0.2200 0.2200 0.2300 0.2200 3.02% QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% - Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.78 2.60 2.67 2.76 2.39 2.74 2.27 14.51% QoQ % 6.92% -2.62% -3.26% 15.48% -12.77% 20.70% - Horiz. % 122.47% 114.54% 117.62% 121.59% 105.29% 120.70% 100.00%
EPS 0.36 0.45 0.19 0.57 0.37 0.52 0.19 53.30% QoQ % -20.00% 136.84% -66.67% 54.05% -28.85% 173.68% - Horiz. % 189.47% 236.84% 100.00% 300.00% 194.74% 273.68% 100.00%
DPS 0.80 0.00 0.80 0.00 0.80 0.00 0.80 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2300 0.2400 0.2300 0.2200 0.2200 0.2300 0.2200 3.02% QoQ % -4.17% 4.35% 4.55% 0.00% -4.35% 4.55% - Horiz. % 104.55% 109.09% 104.55% 100.00% 100.00% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2300 0.3450 0.2350 0.2500 0.2350 0.2950 0.2900 -
P/RPS 8.28 13.27 8.82 9.05 9.81 10.77 12.77 -25.15% QoQ % -37.60% 50.45% -2.54% -7.75% -8.91% -15.66% - Horiz. % 64.84% 103.92% 69.07% 70.87% 76.82% 84.34% 100.00%
P/EPS 64.04 76.73 122.61 43.60 63.27 56.97 153.53 -44.26% QoQ % -16.54% -37.42% 181.22% -31.09% 11.06% -62.89% - Horiz. % 41.71% 49.98% 79.86% 28.40% 41.21% 37.11% 100.00%
EY 1.56 1.30 0.82 2.29 1.58 1.76 0.65 79.54% QoQ % 20.00% 58.54% -64.19% 44.94% -10.23% 170.77% - Horiz. % 240.00% 200.00% 126.15% 352.31% 243.08% 270.77% 100.00%
DY 3.48 0.00 3.40 0.00 3.40 0.00 2.76 16.76% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.09% 0.00% 123.19% 0.00% 123.19% 0.00% 100.00%
P/NAPS 1.00 1.44 1.02 1.14 1.07 1.28 1.32 -16.94% QoQ % -30.56% 41.18% -10.53% 6.54% -16.41% -3.03% - Horiz. % 75.76% 109.09% 77.27% 86.36% 81.06% 96.97% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 28/02/19 28/11/18 28/08/18 - 22/02/18 -
Price 0.2150 0.2250 0.2850 0.2250 0.2600 0.2500 0.3200 -
P/RPS 7.74 8.65 10.69 8.15 10.86 9.13 14.10 -33.03% QoQ % -10.52% -19.08% 31.17% -24.95% 18.95% -35.25% - Horiz. % 54.89% 61.35% 75.82% 57.80% 77.02% 64.75% 100.00%
P/EPS 59.87 50.04 148.70 39.24 70.00 48.28 169.41 -50.11% QoQ % 19.64% -66.35% 278.95% -43.94% 44.99% -71.50% - Horiz. % 35.34% 29.54% 87.78% 23.16% 41.32% 28.50% 100.00%
EY 1.67 2.00 0.67 2.55 1.43 2.07 0.59 100.48% QoQ % -16.50% 198.51% -73.73% 78.32% -30.92% 250.85% - Horiz. % 283.05% 338.98% 113.56% 432.20% 242.37% 350.85% 100.00%
DY 3.72 0.00 2.81 0.00 3.08 0.00 2.50 30.43% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 148.80% 0.00% 112.40% 0.00% 123.20% 0.00% 100.00%
P/NAPS 0.93 0.94 1.24 1.02 1.18 1.09 1.45 -25.69% QoQ % -1.06% -24.19% 21.57% -13.56% 8.26% -24.83% - Horiz. % 64.14% 64.83% 85.52% 70.34% 81.38% 75.17% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BTECH Q4 2018_BURSA (28.02.2019).pdf 
