[BTECH] YoY Cumulative Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 24,202 20,233 17,553 17,930 15,898 13,190 12,091 12.25% YoY % 19.62% 15.27% -2.10% 12.78% 20.53% 9.09% - Horiz. % 200.17% 167.34% 145.17% 148.29% 131.49% 109.09% 100.00%
PBT 5,937 3,955 5,030 3,678 2,661 1,941 1,754 22.51% YoY % 50.11% -21.37% 36.76% 38.22% 37.09% 10.66% - Horiz. % 338.48% 225.48% 286.77% 209.69% 151.71% 110.66% 100.00%
Tax -1,443 -990 -883 -941 -796 -734 -540 17.78% YoY % -45.76% -12.12% 6.16% -18.22% -8.45% -35.93% - Horiz. % 267.22% 183.33% 163.52% 174.26% 147.41% 135.93% 100.00%
NP 4,494 2,965 4,147 2,737 1,865 1,207 1,214 24.35% YoY % 51.57% -28.50% 51.52% 46.76% 54.52% -0.58% - Horiz. % 370.18% 244.23% 341.60% 225.45% 153.62% 99.42% 100.00%
NP to SH 4,439 2,907 4,124 2,638 1,774 1,152 1,243 23.61% YoY % 52.70% -29.51% 56.33% 48.70% 53.99% -7.32% - Horiz. % 357.12% 233.87% 331.78% 212.23% 142.72% 92.68% 100.00%
Tax Rate 24.31 % 25.03 % 17.55 % 25.58 % 29.91 % 37.82 % 30.79 % -3.86% YoY % -2.88% 42.62% -31.39% -14.48% -20.91% 22.83% - Horiz. % 78.95% 81.29% 57.00% 83.08% 97.14% 122.83% 100.00%
Total Cost 19,708 17,268 13,406 15,193 14,033 11,983 10,877 10.40% YoY % 14.13% 28.81% -11.76% 8.27% 17.11% 10.17% - Horiz. % 181.19% 158.76% 123.25% 139.68% 129.02% 110.17% 100.00%
Net Worth 55,439 45,360 45,360 42,840 40,319 35,060 32,977 9.04% YoY % 22.22% 0.00% 5.88% 6.25% 15.00% 6.32% - Horiz. % 168.11% 137.55% 137.55% 129.91% 122.26% 106.32% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,839 1,587 - - - - - - YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.87% 100.00% - - - - -
Div Payout % 41.44 % 54.61 % - % - % - % - % - % - YoY % -24.12% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.88% 100.00% - - - - -
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 55,439 45,360 45,360 42,840 40,319 35,060 32,977 9.04% YoY % 22.22% 0.00% 5.88% 6.25% 15.00% 6.32% - Horiz. % 168.11% 137.55% 137.55% 129.91% 122.26% 106.32% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 250,434 253,673 -0.11% YoY % 0.00% 0.00% 0.00% 0.00% 0.63% -1.28% - Horiz. % 99.34% 99.34% 99.34% 99.34% 99.34% 98.72% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 18.57 % 14.65 % 23.63 % 15.26 % 11.73 % 9.15 % 10.04 % 10.78% YoY % 26.76% -38.00% 54.85% 30.09% 28.20% -8.86% - Horiz. % 184.96% 145.92% 235.36% 151.99% 116.83% 91.14% 100.00%
ROE 8.01 % 6.41 % 9.09 % 6.16 % 4.40 % 3.29 % 3.77 % 13.37% YoY % 24.96% -29.48% 47.56% 40.00% 33.74% -12.73% - Horiz. % 212.47% 170.03% 241.11% 163.40% 116.71% 87.27% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.60 8.03 6.97 7.12 6.31 5.27 4.77 12.35% YoY % 19.55% 15.21% -2.11% 12.84% 19.73% 10.48% - Horiz. % 201.26% 168.34% 146.12% 149.27% 132.29% 110.48% 100.00%
EPS 1.76 1.15 1.64 1.05 0.70 0.46 0.49 23.73% YoY % 53.04% -29.88% 56.19% 50.00% 52.17% -6.12% - Horiz. % 359.18% 234.69% 334.69% 214.29% 142.86% 93.88% 100.00%
DPS 0.73 0.63 0.00 0.00 0.00 0.00 0.00 - YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.87% 100.00% - - - - -
NAPS 0.2200 0.1800 0.1800 0.1700 0.1600 0.1400 0.1300 9.16% YoY % 22.22% 0.00% 5.88% 6.25% 14.29% 7.69% - Horiz. % 169.23% 138.46% 138.46% 130.77% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.60 8.03 6.97 7.12 6.31 5.23 4.80 12.23% YoY % 19.55% 15.21% -2.11% 12.84% 20.65% 8.96% - Horiz. % 200.00% 167.29% 145.21% 148.33% 131.46% 108.96% 100.00%
EPS 1.76 1.15 1.64 1.05 0.70 0.46 0.49 23.73% YoY % 53.04% -29.88% 56.19% 50.00% 52.17% -6.12% - Horiz. % 359.18% 234.69% 334.69% 214.29% 142.86% 93.88% 100.00%
DPS 0.73 0.63 0.00 0.00 0.00 0.00 0.00 - YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.87% 100.00% - - - - -
NAPS 0.2200 0.1800 0.1800 0.1700 0.1600 0.1391 0.1309 9.03% YoY % 22.22% 0.00% 5.88% 6.25% 15.03% 6.26% - Horiz. % 168.07% 137.51% 137.51% 129.87% 122.23% 106.26% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.3200 0.2600 0.3050 0.1650 0.1200 0.0950 0.1300 -
P/RPS 3.33 3.24 4.38 2.32 1.90 1.80 2.73 3.36% YoY % 2.78% -26.03% 88.79% 22.11% 5.56% -34.07% - Horiz. % 121.98% 118.68% 160.44% 84.98% 69.60% 65.93% 100.00%
P/EPS 18.17 22.54 18.64 15.76 17.05 20.65 26.53 -6.11% YoY % -19.39% 20.92% 18.27% -7.57% -17.43% -22.16% - Horiz. % 68.49% 84.96% 70.26% 59.40% 64.27% 77.84% 100.00%
EY 5.50 4.44 5.37 6.34 5.87 4.84 3.77 6.49% YoY % 23.87% -17.32% -15.30% 8.01% 21.28% 28.38% - Horiz. % 145.89% 117.77% 142.44% 168.17% 155.70% 128.38% 100.00%
DY 2.28 2.42 0.00 0.00 0.00 0.00 0.00 - YoY % -5.79% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 94.21% 100.00% - - - - -
P/NAPS 1.45 1.44 1.69 0.97 0.75 0.68 1.00 6.38% YoY % 0.69% -14.79% 74.23% 29.33% 10.29% -32.00% - Horiz. % 145.00% 144.00% 169.00% 97.00% 75.00% 68.00% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 26/11/15 25/11/14 20/11/13 27/11/12 23/11/11 24/11/10 -
Price 0.3500 0.2600 0.3250 0.1700 0.1200 0.1200 0.1300 -
P/RPS 3.64 3.24 4.67 2.39 1.90 2.28 2.73 4.91% YoY % 12.35% -30.62% 95.40% 25.79% -16.67% -16.48% - Horiz. % 133.33% 118.68% 171.06% 87.55% 69.60% 83.52% 100.00%
P/EPS 19.87 22.54 19.86 16.24 17.05 26.09 26.53 -4.70% YoY % -11.85% 13.49% 22.29% -4.75% -34.65% -1.66% - Horiz. % 74.90% 84.96% 74.86% 61.21% 64.27% 98.34% 100.00%
EY 5.03 4.44 5.04 6.16 5.87 3.83 3.77 4.92% YoY % 13.29% -11.90% -18.18% 4.94% 53.26% 1.59% - Horiz. % 133.42% 117.77% 133.69% 163.40% 155.70% 101.59% 100.00%
DY 2.09 2.42 0.00 0.00 0.00 0.00 0.00 - YoY % -13.64% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 86.36% 100.00% - - - - -
P/NAPS 1.59 1.44 1.81 1.00 0.75 0.86 1.00 8.03% YoY % 10.42% -20.44% 81.00% 33.33% -12.79% -14.00% - Horiz. % 159.00% 144.00% 181.00% 100.00% 75.00% 86.00% 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 Q3.2013-Bursa 201113.pdf 
