Highlights

[N2N] QoQ Quarter Result on 2012-12-31 [#4]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 8,008 8,072 6,687 7,472 6,839 6,327 5,973 21.57%
  QoQ % -0.79% 20.71% -10.51% 9.26% 8.09% 5.93% -
  Horiz. % 134.07% 135.14% 111.95% 125.10% 114.50% 105.93% 100.00%
PBT 1,851 1,374 1,022 437 660 431 420 168.56%
  QoQ % 34.72% 34.44% 133.87% -33.79% 53.13% 2.62% -
  Horiz. % 440.71% 327.14% 243.33% 104.05% 157.14% 102.62% 100.00%
Tax -53 -11 -15 -141 -18 0 0 -
  QoQ % -381.82% 26.67% 89.36% -683.33% 0.00% 0.00% -
  Horiz. % 294.44% 61.11% 83.33% 783.33% 100.00% - -
NP 1,798 1,363 1,007 296 642 431 420 163.42%
  QoQ % 31.91% 35.35% 240.20% -53.89% 48.96% 2.62% -
  Horiz. % 428.10% 324.52% 239.76% 70.48% 152.86% 102.62% 100.00%
NP to SH 1,798 1,363 1,007 296 642 431 420 163.42%
  QoQ % 31.91% 35.35% 240.20% -53.89% 48.96% 2.62% -
  Horiz. % 428.10% 324.52% 239.76% 70.48% 152.86% 102.62% 100.00%
Tax Rate 2.86 % 0.80 % 1.47 % 32.27 % 2.73 % - % - % -
  QoQ % 257.50% -45.58% -95.44% 1,082.05% 0.00% 0.00% -
  Horiz. % 104.76% 29.30% 53.85% 1,182.05% 100.00% - -
Total Cost 6,210 6,709 5,680 7,176 6,197 5,896 5,553 7.73%
  QoQ % -7.44% 18.12% -20.85% 15.80% 5.11% 6.18% -
  Horiz. % 111.83% 120.82% 102.29% 129.23% 111.60% 106.18% 100.00%
Net Worth 46,807 44,888 40,576 39,575 40,598 40,206 38,699 13.51%
  QoQ % 4.28% 10.63% 2.53% -2.52% 0.98% 3.89% -
  Horiz. % 120.95% 115.99% 104.85% 102.26% 104.91% 103.89% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 46,807 44,888 40,576 39,575 40,598 40,206 38,699 13.51%
  QoQ % 4.28% 10.63% 2.53% -2.52% 0.98% 3.89% -
  Horiz. % 120.95% 115.99% 104.85% 102.26% 104.91% 103.89% 100.00%
NOSH 299,666 302,888 296,176 295,999 305,714 307,857 299,999 -0.07%
  QoQ % -1.06% 2.27% 0.06% -3.18% -0.70% 2.62% -
  Horiz. % 99.89% 100.96% 98.73% 98.67% 101.90% 102.62% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.45 % 16.89 % 15.06 % 3.96 % 9.39 % 6.81 % 7.03 % 116.70%
  QoQ % 32.92% 12.15% 280.30% -57.83% 37.89% -3.13% -
  Horiz. % 319.35% 240.26% 214.22% 56.33% 133.57% 96.87% 100.00%
ROE 3.84 % 3.04 % 2.48 % 0.75 % 1.58 % 1.07 % 1.09 % 131.35%
  QoQ % 26.32% 22.58% 230.67% -52.53% 47.66% -1.83% -
  Horiz. % 352.29% 278.90% 227.52% 68.81% 144.95% 98.17% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.67 2.67 2.26 2.52 2.24 2.06 1.99 21.63%
  QoQ % 0.00% 18.14% -10.32% 12.50% 8.74% 3.52% -
  Horiz. % 134.17% 134.17% 113.57% 126.63% 112.56% 103.52% 100.00%
EPS 0.60 0.45 0.34 0.10 0.21 0.14 0.14 163.61%
  QoQ % 33.33% 32.35% 240.00% -52.38% 50.00% 0.00% -
  Horiz. % 428.57% 321.43% 242.86% 71.43% 150.00% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1562 0.1482 0.1370 0.1337 0.1328 0.1306 0.1290 13.59%
  QoQ % 5.40% 8.18% 2.47% 0.68% 1.68% 1.24% -
  Horiz. % 121.09% 114.88% 106.20% 103.64% 102.95% 101.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.34 1.35 1.12 1.25 1.14 1.06 1.00 21.52%
  QoQ % -0.74% 20.54% -10.40% 9.65% 7.55% 6.00% -
  Horiz. % 134.00% 135.00% 112.00% 125.00% 114.00% 106.00% 100.00%
EPS 0.30 0.23 0.17 0.05 0.11 0.07 0.07 163.61%
  QoQ % 30.43% 35.29% 240.00% -54.55% 57.14% 0.00% -
  Horiz. % 428.57% 328.57% 242.86% 71.43% 157.14% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0783 0.0751 0.0679 0.0662 0.0679 0.0672 0.0647 13.55%
  QoQ % 4.26% 10.60% 2.57% -2.50% 1.04% 3.86% -
  Horiz. % 121.02% 116.07% 104.95% 102.32% 104.95% 103.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.4500 0.4700 0.4250 0.4600 0.5000 0.4700 0.4600 -
P/RPS 16.84 17.64 18.82 18.22 22.35 22.87 23.10 -18.98%
  QoQ % -4.54% -6.27% 3.29% -18.48% -2.27% -1.00% -
  Horiz. % 72.90% 76.36% 81.47% 78.87% 96.75% 99.00% 100.00%
P/EPS 75.00 104.44 125.00 460.00 238.10 335.71 328.57 -62.62%
  QoQ % -28.19% -16.45% -72.83% 93.20% -29.08% 2.17% -
  Horiz. % 22.83% 31.79% 38.04% 140.00% 72.47% 102.17% 100.00%
EY 1.33 0.96 0.80 0.22 0.42 0.30 0.30 169.63%
  QoQ % 38.54% 20.00% 263.64% -47.62% 40.00% 0.00% -
  Horiz. % 443.33% 320.00% 266.67% 73.33% 140.00% 100.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.88 3.17 3.10 3.44 3.77 3.60 3.57 -13.33%
  QoQ % -9.15% 2.26% -9.88% -8.75% 4.72% 0.84% -
  Horiz. % 80.67% 88.80% 86.83% 96.36% 105.60% 100.84% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 -
Price 0.4900 0.4350 0.4350 0.4550 0.4900 0.5400 0.4500 -
P/RPS 18.34 16.32 19.27 18.02 21.90 26.28 22.60 -12.99%
  QoQ % 12.38% -15.31% 6.94% -17.72% -16.67% 16.28% -
  Horiz. % 81.15% 72.21% 85.27% 79.73% 96.90% 116.28% 100.00%
P/EPS 81.67 96.67 127.94 455.00 233.33 385.71 321.43 -59.85%
  QoQ % -15.52% -24.44% -71.88% 95.00% -39.51% 20.00% -
  Horiz. % 25.41% 30.07% 39.80% 141.55% 72.59% 120.00% 100.00%
EY 1.22 1.03 0.78 0.22 0.43 0.26 0.31 149.06%
  QoQ % 18.45% 32.05% 254.55% -48.84% 65.38% -16.13% -
  Horiz. % 393.55% 332.26% 251.61% 70.97% 138.71% 83.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.14 2.94 3.18 3.40 3.69 4.13 3.49 -6.80%
  QoQ % 6.80% -7.55% -6.47% -7.86% -10.65% 18.34% -
  Horiz. % 89.97% 84.24% 91.12% 97.42% 105.73% 118.34% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS