[BTECH] YoY TTM Result on 2011-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 24,792 21,810 19,911 16,004 16,731 17,654 19,359 4.21% YoY % 13.67% 9.54% 24.41% -4.35% -5.23% -8.81% - Horiz. % 128.06% 112.66% 102.85% 82.67% 86.42% 91.19% 100.00%
PBT 4,877 4,048 4,591 1,715 1,862 1,700 2,144 14.67% YoY % 20.48% -11.83% 167.70% -7.89% 9.53% -20.71% - Horiz. % 227.47% 188.81% 214.13% 79.99% 86.85% 79.29% 100.00%
Tax -1,266 -1,254 -1,144 -830 -753 -641 -587 13.66% YoY % -0.96% -9.62% -37.83% -10.23% -17.47% -9.20% - Horiz. % 215.67% 213.63% 194.89% 141.40% 128.28% 109.20% 100.00%
NP 3,611 2,794 3,447 885 1,109 1,059 1,557 15.04% YoY % 29.24% -18.94% 289.49% -20.20% 4.72% -31.98% - Horiz. % 231.92% 179.45% 221.39% 56.84% 71.23% 68.02% 100.00%
NP to SH 3,560 2,667 3,346 909 1,159 1,096 1,496 15.54% YoY % 33.48% -20.29% 268.10% -21.57% 5.75% -26.74% - Horiz. % 237.97% 178.28% 223.66% 60.76% 77.47% 73.26% 100.00%
Tax Rate 25.96 % 30.98 % 24.92 % 48.40 % 40.44 % 37.71 % 27.38 % -0.88% YoY % -16.20% 24.32% -48.51% 19.68% 7.24% 37.73% - Horiz. % 94.81% 113.15% 91.02% 176.77% 147.70% 137.73% 100.00%
Total Cost 21,181 19,016 16,464 15,119 15,622 16,595 17,802 2.94% YoY % 11.39% 15.50% 8.90% -3.22% -5.86% -6.78% - Horiz. % 118.98% 106.82% 92.48% 84.93% 87.75% 93.22% 100.00%
Net Worth 42,840 42,840 40,319 37,599 31,015 30,461 31,158 5.45% YoY % 0.00% 6.25% 7.23% 21.23% 1.82% -2.24% - Horiz. % 137.49% 137.49% 129.40% 120.67% 99.54% 97.76% 100.00%
Dividend 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 0 0 1,262 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 37.73 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 42,840 42,840 40,319 37,599 31,015 30,461 31,158 5.45% YoY % 0.00% 6.25% 7.23% 21.23% 1.82% -2.24% - Horiz. % 137.49% 137.49% 129.40% 120.67% 99.54% 97.76% 100.00%
NOSH 252,000 252,000 252,000 268,571 258,461 253,846 148,372 9.23% YoY % 0.00% 0.00% -6.17% 3.91% 1.82% 71.09% - Horiz. % 169.84% 169.84% 169.84% 181.01% 174.20% 171.09% 100.00%
Ratio Analysis 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.57 % 12.81 % 17.31 % 5.53 % 6.63 % 6.00 % 8.04 % 10.41% YoY % 13.74% -26.00% 213.02% -16.59% 10.50% -25.37% - Horiz. % 181.22% 159.33% 215.30% 68.78% 82.46% 74.63% 100.00%
ROE 8.31 % 6.23 % 8.30 % 2.42 % 3.74 % 3.60 % 4.80 % 9.57% YoY % 33.39% -24.94% 242.98% -35.29% 3.89% -25.00% - Horiz. % 173.12% 129.79% 172.92% 50.42% 77.92% 75.00% 100.00%
Per Share 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.84 8.65 7.90 5.96 6.47 6.95 13.05 -4.59% YoY % 13.76% 9.49% 32.55% -7.88% -6.91% -46.74% - Horiz. % 75.40% 66.28% 60.54% 45.67% 49.58% 53.26% 100.00%
EPS 1.41 1.06 1.33 0.34 0.45 0.43 1.01 5.72% YoY % 33.02% -20.30% 291.18% -24.44% 4.65% -57.43% - Horiz. % 139.60% 104.95% 131.68% 33.66% 44.55% 42.57% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1700 0.1700 0.1600 0.1400 0.1200 0.1200 0.2100 -3.46% YoY % 0.00% 6.25% 14.29% 16.67% 0.00% -42.86% - Horiz. % 80.95% 80.95% 76.19% 66.67% 57.14% 57.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.84 8.65 7.90 6.35 6.64 7.01 7.68 4.22% YoY % 13.76% 9.49% 24.41% -4.37% -5.28% -8.72% - Horiz. % 128.12% 112.63% 102.86% 82.68% 86.46% 91.28% 100.00%
EPS 1.41 1.06 1.33 0.36 0.46 0.43 0.59 15.62% YoY % 33.02% -20.30% 269.44% -21.74% 6.98% -27.12% - Horiz. % 238.98% 179.66% 225.42% 61.02% 77.97% 72.88% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1700 0.1700 0.1600 0.1492 0.1231 0.1209 0.1236 5.45% YoY % 0.00% 6.25% 7.24% 21.20% 1.82% -2.18% - Horiz. % 137.54% 137.54% 129.45% 120.71% 99.60% 97.82% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.1800 0.1400 0.1400 0.1050 0.1000 0.1000 0.3500 -
P/RPS 1.83 1.62 1.77 1.76 1.54 1.44 2.68 -6.16% YoY % 12.96% -8.47% 0.57% 14.29% 6.94% -46.27% - Horiz. % 68.28% 60.45% 66.04% 65.67% 57.46% 53.73% 100.00%
P/EPS 12.74 13.23 10.54 31.02 22.30 23.16 34.71 -15.38% YoY % -3.70% 25.52% -66.02% 39.10% -3.71% -33.28% - Horiz. % 36.70% 38.12% 30.37% 89.37% 64.25% 66.72% 100.00%
EY 7.85 7.56 9.48 3.22 4.48 4.32 2.88 18.18% YoY % 3.84% -20.25% 194.41% -28.12% 3.70% 50.00% - Horiz. % 272.57% 262.50% 329.17% 111.81% 155.56% 150.00% 100.00%
DY 0.00 0.00 3.58 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.06 0.82 0.88 0.75 0.83 0.83 1.67 -7.29% YoY % 29.27% -6.82% 17.33% -9.64% 0.00% -50.30% - Horiz. % 63.47% 49.10% 52.69% 44.91% 49.70% 49.70% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 28/05/13 18/05/12 13/05/11 11/05/10 14/05/09 22/05/08 -
Price 0.2300 0.1500 0.1500 0.1600 0.1300 0.1300 0.4100 -
P/RPS 2.34 1.73 1.90 2.69 2.01 1.87 3.14 -4.78% YoY % 35.26% -8.95% -29.37% 33.83% 7.49% -40.45% - Horiz. % 74.52% 55.10% 60.51% 85.67% 64.01% 59.55% 100.00%
P/EPS 16.28 14.17 11.30 47.27 28.99 30.11 40.66 -14.14% YoY % 14.89% 25.40% -76.09% 63.06% -3.72% -25.95% - Horiz. % 40.04% 34.85% 27.79% 116.26% 71.30% 74.05% 100.00%
EY 6.14 7.06 8.85 2.12 3.45 3.32 2.46 16.46% YoY % -13.03% -20.23% 317.45% -38.55% 3.92% 34.96% - Horiz. % 249.59% 286.99% 359.76% 86.18% 140.24% 134.96% 100.00%
DY 0.00 0.00 3.34 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.35 0.88 0.94 1.14 1.08 1.08 1.95 -5.94% YoY % 53.41% -6.38% -17.54% 5.56% 0.00% -44.62% - Horiz. % 69.23% 45.13% 48.21% 58.46% 55.38% 55.38% 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-Q1.2011(final).Bursa130511.xls 
