[BTECH] YoY Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 6,959 7,210 8,333 7,079 5,977 6,394 5,568 3.78% YoY % -3.48% -13.48% 17.71% 18.44% -6.52% 14.83% - Horiz. % 124.98% 129.49% 149.66% 127.14% 107.35% 114.83% 100.00%
PBT 1,861 1,552 1,635 1,142 1,297 1,235 907 12.72% YoY % 19.91% -5.08% 43.17% -11.95% 5.02% 36.16% - Horiz. % 205.18% 171.11% 180.26% 125.91% 143.00% 136.16% 100.00%
Tax -417 -367 -380 -285 -278 -327 -304 5.41% YoY % -13.62% 3.42% -33.33% -2.52% 14.98% -7.57% - Horiz. % 137.17% 120.72% 125.00% 93.75% 91.45% 107.57% 100.00%
NP 1,444 1,185 1,255 857 1,019 908 603 15.66% YoY % 21.86% -5.58% 46.44% -15.90% 12.22% 50.58% - Horiz. % 239.47% 196.52% 208.13% 142.12% 168.99% 150.58% 100.00%
NP to SH 1,445 1,151 1,252 856 1,012 851 544 17.67% YoY % 25.54% -8.07% 46.26% -15.42% 18.92% 56.43% - Horiz. % 265.62% 211.58% 230.15% 157.35% 186.03% 156.43% 100.00%
Tax Rate 22.41 % 23.65 % 23.24 % 24.96 % 21.43 % 26.48 % 33.52 % -6.49% YoY % -5.24% 1.76% -6.89% 16.47% -19.07% -21.00% - Horiz. % 66.86% 70.55% 69.33% 74.46% 63.93% 79.00% 100.00%
Total Cost 5,515 6,025 7,078 6,222 4,958 5,486 4,965 1.77% YoY % -8.46% -14.88% 13.76% 25.49% -9.62% 10.49% - Horiz. % 111.08% 121.35% 142.56% 125.32% 99.86% 110.49% 100.00%
Net Worth 55,439 55,439 55,439 45,360 45,360 42,840 40,319 5.45% YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% - Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 55,439 55,439 55,439 45,360 45,360 42,840 40,319 5.45% YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% - Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 20.75 % 16.44 % 15.06 % 12.11 % 17.05 % 14.20 % 10.83 % 11.44% YoY % 26.22% 9.16% 24.36% -28.97% 20.07% 31.12% - Horiz. % 191.60% 151.80% 139.06% 111.82% 157.43% 131.12% 100.00%
ROE 2.61 % 2.08 % 2.26 % 1.89 % 2.23 % 1.99 % 1.35 % 11.61% YoY % 25.48% -7.96% 19.58% -15.25% 12.06% 47.41% - Horiz. % 193.33% 154.07% 167.41% 140.00% 165.19% 147.41% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.76 2.86 3.31 2.81 2.37 2.54 2.21 3.77% YoY % -3.50% -13.60% 17.79% 18.57% -6.69% 14.93% - Horiz. % 124.89% 129.41% 149.77% 127.15% 107.24% 114.93% 100.00%
EPS 0.57 0.46 0.50 0.34 0.40 0.34 0.22 17.19% YoY % 23.91% -8.00% 47.06% -15.00% 17.65% 54.55% - Horiz. % 259.09% 209.09% 227.27% 154.55% 181.82% 154.55% 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 0.2200 0.2200 0.2200 0.1800 0.1800 0.1700 0.1600 5.45% YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% - Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.76 2.86 3.31 2.81 2.37 2.54 2.21 3.77% YoY % -3.50% -13.60% 17.79% 18.57% -6.69% 14.93% - Horiz. % 124.89% 129.41% 149.77% 127.15% 107.24% 114.93% 100.00%
EPS 0.57 0.46 0.50 0.34 0.40 0.34 0.22 17.19% YoY % 23.91% -8.00% 47.06% -15.00% 17.65% 54.55% - Horiz. % 259.09% 209.09% 227.27% 154.55% 181.82% 154.55% 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 0.2200 0.2200 0.2200 0.1800 0.1800 0.1700 0.1600 5.45% YoY % 0.00% 0.00% 22.22% 0.00% 5.88% 6.25% - Horiz. % 137.50% 137.50% 137.50% 112.50% 112.50% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2500 0.3250 0.3200 0.2600 0.3050 0.1650 0.1200 -
P/RPS 9.05 11.36 9.68 9.26 12.86 6.50 5.43 8.88% YoY % -20.33% 17.36% 4.54% -27.99% 97.85% 19.71% - Horiz. % 166.67% 209.21% 178.27% 170.53% 236.83% 119.71% 100.00%
P/EPS 43.60 71.16 64.41 76.54 75.95 48.86 55.59 -3.97% YoY % -38.73% 10.48% -15.85% 0.78% 55.44% -12.11% - Horiz. % 78.43% 128.01% 115.87% 137.69% 136.63% 87.89% 100.00%
EY 2.29 1.41 1.55 1.31 1.32 2.05 1.80 4.09% YoY % 62.41% -9.03% 18.32% -0.76% -35.61% 13.89% - Horiz. % 127.22% 78.33% 86.11% 72.78% 73.33% 113.89% 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 1.14 1.48 1.45 1.44 1.69 0.97 0.75 7.22% YoY % -22.97% 2.07% 0.69% -14.79% 74.23% 29.33% - Horiz. % 152.00% 197.33% 193.33% 192.00% 225.33% 129.33% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 21/11/17 22/11/16 26/11/15 25/11/14 20/11/13 27/11/12 -
Price 0.2250 0.3000 0.3500 0.2600 0.3250 0.1700 0.1200 -
P/RPS 8.15 10.49 10.58 9.26 13.70 6.70 5.43 7.00% YoY % -22.31% -0.85% 14.25% -32.41% 104.48% 23.39% - Horiz. % 150.09% 193.19% 194.84% 170.53% 252.30% 123.39% 100.00%
P/EPS 39.24 65.68 70.45 76.54 80.93 50.34 55.59 -5.64% YoY % -40.26% -6.77% -7.96% -5.42% 60.77% -9.44% - Horiz. % 70.59% 118.15% 126.73% 137.69% 145.58% 90.56% 100.00%
EY 2.55 1.52 1.42 1.31 1.24 1.99 1.80 5.97% YoY % 67.76% 7.04% 8.40% 5.65% -37.69% 10.56% - Horiz. % 141.67% 84.44% 78.89% 72.78% 68.89% 110.56% 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 1.02 1.36 1.59 1.44 1.81 1.00 0.75 5.26% YoY % -25.00% -14.47% 10.42% -20.44% 81.00% 33.33% - Horiz. % 136.00% 181.33% 212.00% 192.00% 241.33% 133.33% 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 2015_BURSA (26.11.2015).pdf 
