[BTECH] YoY Cumulative Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 17,642 20,868 19,894 20,039 24,202 20,233 17,553 0.08% YoY % -15.46% 4.90% -0.72% -17.20% 19.62% 15.27% - Horiz. % 100.51% 118.89% 113.34% 114.16% 137.88% 115.27% 100.00%
PBT 5,113 4,601 4,891 4,712 5,937 3,955 5,030 0.27% YoY % 11.13% -5.93% 3.80% -20.63% 50.11% -21.37% - Horiz. % 101.65% 91.47% 97.24% 93.68% 118.03% 78.63% 100.00%
Tax -1,220 -1,157 -1,198 -1,198 -1,443 -990 -883 5.53% YoY % -5.45% 3.42% 0.00% 16.98% -45.76% -12.12% - Horiz. % 138.17% 131.03% 135.67% 135.67% 163.42% 112.12% 100.00%
NP 3,893 3,444 3,693 3,514 4,494 2,965 4,147 -1.05% YoY % 13.04% -6.74% 5.09% -21.81% 51.57% -28.50% - Horiz. % 93.88% 83.05% 89.05% 84.74% 108.37% 71.50% 100.00%
NP to SH 3,747 3,333 3,696 3,522 4,439 2,907 4,124 -1.58% YoY % 12.42% -9.82% 4.94% -20.66% 52.70% -29.51% - Horiz. % 90.86% 80.82% 89.62% 85.40% 107.64% 70.49% 100.00%
Tax Rate 23.86 % 25.15 % 24.49 % 25.42 % 24.31 % 25.03 % 17.55 % 5.25% YoY % -5.13% 2.69% -3.66% 4.57% -2.88% 42.62% - Horiz. % 135.95% 143.30% 139.54% 144.84% 138.52% 142.62% 100.00%
Total Cost 13,749 17,424 16,201 16,525 19,708 17,268 13,406 0.42% YoY % -21.09% 7.55% -1.96% -16.15% 14.13% 28.81% - Horiz. % 102.56% 129.97% 120.85% 123.27% 147.01% 128.81% 100.00%
Net Worth 60,479 57,960 55,439 55,439 55,439 45,360 45,360 4.91% YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% - Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 2,016 2,016 2,016 2,016 1,839 1,587 - - YoY % 0.00% 0.00% 0.00% 9.59% 15.87% 0.00% - Horiz. % 126.98% 126.98% 126.98% 126.98% 115.87% 100.00% -
Div Payout % 53.80 % 60.49 % 54.55 % 57.24 % 41.44 % 54.61 % - % - YoY % -11.06% 10.89% -4.70% 38.13% -24.12% 0.00% - Horiz. % 98.52% 110.77% 99.89% 104.82% 75.88% 100.00% -
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 60,479 57,960 55,439 55,439 55,439 45,360 45,360 4.91% YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% - Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 - YoY % 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 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 22.07 % 16.50 % 18.56 % 17.54 % 18.57 % 14.65 % 23.63 % -1.13% YoY % 33.76% -11.10% 5.82% -5.55% 26.76% -38.00% - Horiz. % 93.40% 69.83% 78.54% 74.23% 78.59% 62.00% 100.00%
ROE 6.20 % 5.75 % 6.67 % 6.35 % 8.01 % 6.41 % 9.09 % -6.17% YoY % 7.83% -13.79% 5.04% -20.72% 24.96% -29.48% - Horiz. % 68.21% 63.26% 73.38% 69.86% 88.12% 70.52% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.00 8.28 7.89 7.95 9.60 8.03 6.97 0.07% YoY % -15.46% 4.94% -0.75% -17.19% 19.55% 15.21% - Horiz. % 100.43% 118.79% 113.20% 114.06% 137.73% 115.21% 100.00%
EPS 1.49 1.32 1.47 1.40 1.76 1.15 1.64 -1.58% YoY % 12.88% -10.20% 5.00% -20.45% 53.04% -29.88% - Horiz. % 90.85% 80.49% 89.63% 85.37% 107.32% 70.12% 100.00%
DPS 0.80 0.80 0.80 0.80 0.73 0.63 0.00 - YoY % 0.00% 0.00% 0.00% 9.59% 15.87% 0.00% - Horiz. % 126.98% 126.98% 126.98% 126.98% 115.87% 100.00% -
NAPS 0.2400 0.2300 0.2200 0.2200 0.2200 0.1800 0.1800 4.91% YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% - Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.00 8.28 7.89 7.95 9.60 8.03 6.97 0.07% YoY % -15.46% 4.94% -0.75% -17.19% 19.55% 15.21% - Horiz. % 100.43% 118.79% 113.20% 114.06% 137.73% 115.21% 100.00%
EPS 1.49 1.32 1.47 1.40 1.76 1.15 1.64 -1.58% YoY % 12.88% -10.20% 5.00% -20.45% 53.04% -29.88% - Horiz. % 90.85% 80.49% 89.63% 85.37% 107.32% 70.12% 100.00%
DPS 0.80 0.80 0.80 0.80 0.73 0.63 0.00 - YoY % 0.00% 0.00% 0.00% 9.59% 15.87% 0.00% - Horiz. % 126.98% 126.98% 126.98% 126.98% 115.87% 100.00% -
NAPS 0.2400 0.2300 0.2200 0.2200 0.2200 0.1800 0.1800 4.91% YoY % 4.35% 4.55% 0.00% 0.00% 22.22% 0.00% - Horiz. % 133.33% 127.78% 122.22% 122.22% 122.22% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4000 0.2150 0.2500 0.3250 0.3200 0.2600 0.3050 -
P/RPS 5.71 2.60 3.17 4.09 3.33 3.24 4.38 4.51% YoY % 119.62% -17.98% -22.49% 22.82% 2.78% -26.03% - Horiz. % 130.37% 59.36% 72.37% 93.38% 76.03% 73.97% 100.00%
P/EPS 26.90 16.26 17.05 23.25 18.17 22.54 18.64 6.30% YoY % 65.44% -4.63% -26.67% 27.96% -19.39% 20.92% - Horiz. % 144.31% 87.23% 91.47% 124.73% 97.48% 120.92% 100.00%
EY 3.72 6.15 5.87 4.30 5.50 4.44 5.37 -5.93% YoY % -39.51% 4.77% 36.51% -21.82% 23.87% -17.32% - Horiz. % 69.27% 114.53% 109.31% 80.07% 102.42% 82.68% 100.00%
DY 2.00 3.72 3.20 2.46 2.28 2.42 0.00 - YoY % -46.24% 16.25% 30.08% 7.89% -5.79% 0.00% - Horiz. % 82.64% 153.72% 132.23% 101.65% 94.21% 100.00% -
P/NAPS 1.67 0.93 1.14 1.48 1.45 1.44 1.69 -0.20% YoY % 79.57% -18.42% -22.97% 2.07% 0.69% -14.79% - Horiz. % 98.82% 55.03% 67.46% 87.57% 85.80% 85.21% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 28/11/18 21/11/17 22/11/16 26/11/15 25/11/14 -
Price 0.4850 0.2150 0.2250 0.3000 0.3500 0.2600 0.3250 -
P/RPS 6.93 2.60 2.85 3.77 3.64 3.24 4.67 6.79% YoY % 166.54% -8.77% -24.40% 3.57% 12.35% -30.62% - Horiz. % 148.39% 55.67% 61.03% 80.73% 77.94% 69.38% 100.00%
P/EPS 32.62 16.26 15.34 21.47 19.87 22.54 19.86 8.61% YoY % 100.61% 6.00% -28.55% 8.05% -11.85% 13.49% - Horiz. % 164.25% 81.87% 77.24% 108.11% 100.05% 113.49% 100.00%
EY 3.07 6.15 6.52 4.66 5.03 4.44 5.04 -7.92% YoY % -50.08% -5.67% 39.91% -7.36% 13.29% -11.90% - Horiz. % 60.91% 122.02% 129.37% 92.46% 99.80% 88.10% 100.00%
DY 1.65 3.72 3.56 2.67 2.09 2.42 0.00 - YoY % -55.65% 4.49% 33.33% 27.75% -13.64% 0.00% - Horiz. % 68.18% 153.72% 147.11% 110.33% 86.36% 100.00% -
P/NAPS 2.02 0.93 1.02 1.36 1.59 1.44 1.81 1.84% YoY % 117.20% -8.82% -25.00% -14.47% 10.42% -20.44% - Horiz. % 111.60% 51.38% 56.35% 75.14% 87.85% 79.56% 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 2018_BURSA (28.11.2018).pdf 
