[BTECH] YoY Cumulative Quarter Result on 2011-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 11,576 11,536 10,330 8,275 7,888 8,233 9,865 2.70% YoY % 0.35% 11.67% 24.83% 4.91% -4.19% -16.54% - Horiz. % 117.34% 116.94% 104.71% 83.88% 79.96% 83.46% 100.00%
PBT 3,733 2,443 1,754 1,010 1,200 996 1,583 15.36% YoY % 52.80% 39.28% 73.66% -15.83% 20.48% -37.08% - Horiz. % 235.82% 154.33% 110.80% 63.80% 75.81% 62.92% 100.00%
Tax -605 -614 -492 -426 -404 -429 -346 9.76% YoY % 1.47% -24.80% -15.49% -5.45% 5.83% -23.99% - Horiz. % 174.86% 177.46% 142.20% 123.12% 116.76% 123.99% 100.00%
NP 3,128 1,829 1,262 584 796 567 1,237 16.71% YoY % 71.02% 44.93% 116.10% -26.63% 40.39% -54.16% - Horiz. % 252.87% 147.86% 102.02% 47.21% 64.35% 45.84% 100.00%
NP to SH 3,112 1,787 1,200 552 821 577 1,188 17.40% YoY % 74.15% 48.92% 117.39% -32.76% 42.29% -51.43% - Horiz. % 261.95% 150.42% 101.01% 46.46% 69.11% 48.57% 100.00%
Tax Rate 16.21 % 25.13 % 28.05 % 42.18 % 33.67 % 43.07 % 21.86 % -4.86% YoY % -35.50% -10.41% -33.50% 25.27% -21.82% 97.03% - Horiz. % 74.15% 114.96% 128.32% 192.96% 154.03% 197.03% 100.00%
Total Cost 8,448 9,707 9,068 7,691 7,092 7,666 8,628 -0.35% YoY % -12.97% 7.05% 17.90% 8.45% -7.49% -11.15% - Horiz. % 97.91% 112.51% 105.10% 89.14% 82.20% 88.85% 100.00%
Net Worth 45,360 40,319 40,319 32,618 30,787 30,104 30,331 6.93% YoY % 12.50% 0.00% 23.61% 5.95% 2.27% -0.75% - Horiz. % 149.55% 132.93% 132.93% 107.54% 101.50% 99.25% 100.00%
Dividend 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 45,360 40,319 40,319 32,618 30,787 30,104 30,331 6.93% YoY % 12.50% 0.00% 23.61% 5.95% 2.27% -0.75% - Horiz. % 149.55% 132.93% 132.93% 107.54% 101.50% 99.25% 100.00%
NOSH 252,000 252,000 252,000 250,909 256,562 250,869 252,765 -0.05% YoY % 0.00% 0.00% 0.43% -2.20% 2.27% -0.75% - Horiz. % 99.70% 99.70% 99.70% 99.27% 101.50% 99.25% 100.00%
Ratio Analysis 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 27.02 % 15.85 % 12.22 % 7.06 % 10.09 % 6.89 % 12.54 % 13.64% YoY % 70.47% 29.71% 73.09% -30.03% 46.44% -45.06% - Horiz. % 215.47% 126.40% 97.45% 56.30% 80.46% 54.94% 100.00%
ROE 6.86 % 4.43 % 2.98 % 1.69 % 2.67 % 1.92 % 3.92 % 9.77% YoY % 54.85% 48.66% 76.33% -36.70% 39.06% -51.02% - Horiz. % 175.00% 113.01% 76.02% 43.11% 68.11% 48.98% 100.00%
Per Share 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.59 4.58 4.10 3.30 3.07 3.28 3.90 2.75% YoY % 0.22% 11.71% 24.24% 7.49% -6.40% -15.90% - Horiz. % 117.69% 117.44% 105.13% 84.62% 78.72% 84.10% 100.00%
EPS 1.23 0.71 0.48 0.22 0.32 0.23 0.47 17.38% YoY % 73.24% 47.92% 118.18% -31.25% 39.13% -51.06% - Horiz. % 261.70% 151.06% 102.13% 46.81% 68.09% 48.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1800 0.1600 0.1600 0.1300 0.1200 0.1200 0.1200 6.99% YoY % 12.50% 0.00% 23.08% 8.33% 0.00% 0.00% - Horiz. % 150.00% 133.33% 133.33% 108.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.59 4.58 4.10 3.28 3.13 3.27 3.91 2.71% YoY % 0.22% 11.71% 25.00% 4.79% -4.28% -16.37% - Horiz. % 117.39% 117.14% 104.86% 83.89% 80.05% 83.63% 100.00%
EPS 1.23 0.71 0.48 0.22 0.33 0.23 0.47 17.38% YoY % 73.24% 47.92% 118.18% -33.33% 43.48% -51.06% - Horiz. % 261.70% 151.06% 102.13% 46.81% 70.21% 48.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1800 0.1600 0.1600 0.1294 0.1222 0.1195 0.1204 6.93% YoY % 12.50% 0.00% 23.65% 5.89% 2.26% -0.75% - Horiz. % 149.50% 132.89% 132.89% 107.48% 101.50% 99.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.2300 0.1500 0.1300 0.1200 0.1200 0.1100 0.2900 -
P/RPS 5.01 3.28 3.17 3.64 3.90 3.35 7.43 -6.35% YoY % 52.74% 3.47% -12.91% -6.67% 16.42% -54.91% - Horiz. % 67.43% 44.15% 42.66% 48.99% 52.49% 45.09% 100.00%
P/EPS 18.62 21.15 27.30 54.55 37.50 47.83 61.70 -18.09% YoY % -11.96% -22.53% -49.95% 45.47% -21.60% -22.48% - Horiz. % 30.18% 34.28% 44.25% 88.41% 60.78% 77.52% 100.00%
EY 5.37 4.73 3.66 1.83 2.67 2.09 1.62 22.10% YoY % 13.53% 29.23% 100.00% -31.46% 27.75% 29.01% - Horiz. % 331.48% 291.98% 225.93% 112.96% 164.81% 129.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.28 0.94 0.81 0.92 1.00 0.92 2.42 -10.07% YoY % 36.17% 16.05% -11.96% -8.00% 8.70% -61.98% - Horiz. % 52.89% 38.84% 33.47% 38.02% 41.32% 38.02% 100.00%
Price Multiplier on Announcement Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 27/08/13 28/08/12 24/08/11 25/08/10 26/08/09 28/08/08 -
Price 0.2200 0.1550 0.1400 0.1050 0.1000 0.1200 0.2900 -
P/RPS 4.79 3.39 3.42 3.18 3.25 3.66 7.43 -7.05% YoY % 41.30% -0.88% 7.55% -2.15% -11.20% -50.74% - Horiz. % 64.47% 45.63% 46.03% 42.80% 43.74% 49.26% 100.00%
P/EPS 17.81 21.86 29.40 47.73 31.25 52.17 61.70 -18.70% YoY % -18.53% -25.65% -38.40% 52.74% -40.10% -15.45% - Horiz. % 28.87% 35.43% 47.65% 77.36% 50.65% 84.55% 100.00%
EY 5.61 4.58 3.40 2.10 3.20 1.92 1.62 22.99% YoY % 22.49% 34.71% 61.90% -34.38% 66.67% 18.52% - Horiz. % 346.30% 282.72% 209.88% 129.63% 197.53% 118.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.22 0.97 0.88 0.81 0.83 1.00 2.42 -10.78% YoY % 25.77% 10.23% 8.64% -2.41% -17.00% -58.68% - Horiz. % 50.41% 40.08% 36.36% 33.47% 34.30% 41.32% 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-Q2 JUNE 2011 (BURSA240811).xls 
