[BTECH] YoY Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,895 7,002 6,035 6,641 6,875 6,250 6,148 -3.72% YoY % -30.09% 16.02% -9.13% -3.40% 10.00% 1.66% - Horiz. % 79.62% 113.89% 98.16% 108.02% 111.82% 101.66% 100.00%
PBT 1,498 1,316 1,274 1,451 1,817 1,427 2,411 -7.62% YoY % 13.83% 3.30% -12.20% -20.14% 27.33% -40.81% - Horiz. % 62.13% 54.58% 52.84% 60.18% 75.36% 59.19% 100.00%
Tax -358 -349 -335 -357 -438 -359 -253 5.95% YoY % -2.58% -4.18% 6.16% 18.49% -22.01% -41.90% - Horiz. % 141.50% 137.94% 132.41% 141.11% 173.12% 141.90% 100.00%
NP 1,140 967 939 1,094 1,379 1,068 2,158 -10.08% YoY % 17.89% 2.98% -14.17% -20.67% 29.12% -50.51% - Horiz. % 52.83% 44.81% 43.51% 50.70% 63.90% 49.49% 100.00%
NP to SH 1,088 905 936 1,101 1,365 1,034 2,133 -10.60% YoY % 20.22% -3.31% -14.99% -19.34% 32.01% -51.52% - Horiz. % 51.01% 42.43% 43.88% 51.62% 63.99% 48.48% 100.00%
Tax Rate 23.90 % 26.52 % 26.30 % 24.60 % 24.11 % 25.16 % 10.49 % 14.70% YoY % -9.88% 0.84% 6.91% 2.03% -4.17% 139.85% - Horiz. % 227.84% 252.81% 250.71% 234.51% 229.84% 239.85% 100.00%
Total Cost 3,755 6,035 5,096 5,547 5,496 5,182 3,990 -1.01% YoY % -37.78% 18.43% -8.13% 0.93% 6.06% 29.87% - Horiz. % 94.11% 151.25% 127.72% 139.02% 137.74% 129.87% 100.00%
Net Worth 65,519 57,960 55,439 55,439 55,439 47,879 45,360 6.31% YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% - Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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 % 185.29 % 222.76 % 215.38 % 183.11 % 134.77 % 153.54 % - % - YoY % -16.82% 3.43% 17.62% 35.87% -12.22% 0.00% - Horiz. % 120.68% 145.08% 140.28% 119.26% 87.78% 100.00% -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 65,519 57,960 55,439 55,439 55,439 47,879 45,360 6.31% YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% - Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 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 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 23.29 % 13.81 % 15.56 % 16.47 % 20.06 % 17.09 % 35.10 % -6.60% YoY % 68.65% -11.25% -5.53% -17.90% 17.38% -51.31% - Horiz. % 66.35% 39.34% 44.33% 46.92% 57.15% 48.69% 100.00%
ROE 1.66 % 1.56 % 1.69 % 1.99 % 2.46 % 2.16 % 4.70 % -15.91% YoY % 6.41% -7.69% -15.08% -19.11% 13.89% -54.04% - Horiz. % 35.32% 33.19% 35.96% 42.34% 52.34% 45.96% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.94 2.78 2.39 2.64 2.73 2.48 2.44 -3.75% YoY % -30.22% 16.32% -9.47% -3.30% 10.08% 1.64% - Horiz. % 79.51% 113.93% 97.95% 108.20% 111.89% 101.64% 100.00%
EPS 0.43 0.36 0.37 0.44 0.54 0.41 0.85 -10.73% YoY % 19.44% -2.70% -15.91% -18.52% 31.71% -51.76% - Horiz. % 50.59% 42.35% 43.53% 51.76% 63.53% 48.24% 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 0.2600 0.2300 0.2200 0.2200 0.2200 0.1900 0.1800 6.31% YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% - Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.94 2.78 2.39 2.64 2.73 2.48 2.44 -3.75% YoY % -30.22% 16.32% -9.47% -3.30% 10.08% 1.64% - Horiz. % 79.51% 113.93% 97.95% 108.20% 111.89% 101.64% 100.00%
EPS 0.43 0.36 0.37 0.44 0.54 0.41 0.85 -10.73% YoY % 19.44% -2.70% -15.91% -18.52% 31.71% -51.76% - Horiz. % 50.59% 42.35% 43.53% 51.76% 63.53% 48.24% 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 0.2600 0.2300 0.2200 0.2200 0.2200 0.1900 0.1800 6.31% YoY % 13.04% 4.55% 0.00% 0.00% 15.79% 5.56% - Horiz. % 144.44% 127.78% 122.22% 122.22% 122.22% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3000 0.2300 0.2350 0.3300 0.3750 0.2900 0.2300 -
P/RPS 15.44 8.28 9.81 12.52 13.75 11.69 9.43 8.56% YoY % 86.47% -15.60% -21.65% -8.95% 17.62% 23.97% - Horiz. % 163.73% 87.80% 104.03% 132.77% 145.81% 123.97% 100.00%
P/EPS 69.49 64.04 63.27 75.53 69.23 70.68 27.17 16.93% YoY % 8.51% 1.22% -16.23% 9.10% -2.05% 160.14% - Horiz. % 255.76% 235.70% 232.87% 277.99% 254.80% 260.14% 100.00%
EY 1.44 1.56 1.58 1.32 1.44 1.41 3.68 -14.46% YoY % -7.69% -1.27% 19.70% -8.33% 2.13% -61.68% - Horiz. % 39.13% 42.39% 42.93% 35.87% 39.13% 38.32% 100.00%
DY 2.67 3.48 3.40 2.42 1.95 2.17 0.00 - YoY % -23.28% 2.35% 40.50% 24.10% -10.14% 0.00% - Horiz. % 123.04% 160.37% 156.68% 111.52% 89.86% 100.00% -
P/NAPS 1.15 1.00 1.07 1.50 1.70 1.53 1.28 -1.77% YoY % 15.00% -6.54% -28.67% -11.76% 11.11% 19.53% - Horiz. % 89.84% 78.12% 83.59% 117.19% 132.81% 119.53% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 28/08/18 25/08/17 25/08/16 27/08/15 27/08/14 -
Price 0.5050 0.2150 0.2600 0.3200 0.3550 0.2300 0.2200 -
P/RPS 26.00 7.74 10.86 12.14 13.01 9.27 9.02 19.28% YoY % 235.92% -28.73% -10.54% -6.69% 40.35% 2.77% - Horiz. % 288.25% 85.81% 120.40% 134.59% 144.24% 102.77% 100.00%
P/EPS 116.97 59.87 70.00 73.24 65.54 56.05 25.99 28.46% YoY % 95.37% -14.47% -4.42% 11.75% 16.93% 115.66% - Horiz. % 450.06% 230.36% 269.33% 281.80% 252.17% 215.66% 100.00%
EY 0.85 1.67 1.43 1.37 1.53 1.78 3.85 -22.24% YoY % -49.10% 16.78% 4.38% -10.46% -14.04% -53.77% - Horiz. % 22.08% 43.38% 37.14% 35.58% 39.74% 46.23% 100.00%
DY 1.58 3.72 3.08 2.50 2.06 2.74 0.00 - YoY % -57.53% 20.78% 23.20% 21.36% -24.82% 0.00% - Horiz. % 57.66% 135.77% 112.41% 91.24% 75.18% 100.00% -
P/NAPS 1.94 0.93 1.18 1.45 1.61 1.21 1.22 8.03% YoY % 108.60% -21.19% -18.62% -9.94% 33.06% -0.82% - Horiz. % 159.02% 76.23% 96.72% 118.85% 131.97% 99.18% 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 2020_BURSA (27.08.2020).pdf 
