Highlights

[N2N] QoQ TTM Result on 2012-09-30 [#3]


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 29,070 27,325 26,611 24,954 24,476 22,799 20,719 25.35%
  QoQ % 6.39% 2.68% 6.64% 1.95% 7.36% 10.04% -
  Horiz. % 140.31% 131.88% 128.44% 120.44% 118.13% 110.04% 100.00%
PBT 3,493 2,550 1,948 2,064 1,023 438 -1,154 -
  QoQ % 36.98% 30.90% -5.62% 101.76% 133.56% 137.95% -
  Horiz. % -302.69% -220.97% -168.80% -178.86% -88.65% -37.95% 100.00%
Tax -185 -174 -159 -132 -322 -322 -322 -30.91%
  QoQ % -6.32% -9.43% -20.45% 59.01% 0.00% 0.00% -
  Horiz. % 57.45% 54.04% 49.38% 40.99% 100.00% 100.00% 100.00%
NP 3,308 2,376 1,789 1,932 701 116 -1,476 -
  QoQ % 39.23% 32.81% -7.40% 175.61% 504.31% 107.86% -
  Horiz. % -224.12% -160.98% -121.21% -130.89% -47.49% -7.86% 100.00%
NP to SH 3,308 2,376 1,789 1,932 701 116 -1,476 -
  QoQ % 39.23% 32.81% -7.40% 175.61% 504.31% 107.86% -
  Horiz. % -224.12% -160.98% -121.21% -130.89% -47.49% -7.86% 100.00%
Tax Rate 5.30 % 6.82 % 8.16 % 6.40 % 31.48 % 73.52 % - % -
  QoQ % -22.29% -16.42% 27.50% -79.67% -57.18% 0.00% -
  Horiz. % 7.21% 9.28% 11.10% 8.71% 42.82% 100.00% -
Total Cost 25,762 24,949 24,822 23,022 23,775 22,683 22,195 10.46%
  QoQ % 3.26% 0.51% 7.82% -3.17% 4.81% 2.20% -
  Horiz. % 116.07% 112.41% 111.84% 103.73% 107.12% 102.20% 100.00%
Net Worth 44,888 40,576 39,575 40,598 40,206 38,699 38,330 11.11%
  QoQ % 10.63% 2.53% -2.52% 0.98% 3.89% 0.96% -
  Horiz. % 117.11% 105.86% 103.25% 105.92% 104.89% 100.96% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 44,888 40,576 39,575 40,598 40,206 38,699 38,330 11.11%
  QoQ % 10.63% 2.53% -2.52% 0.98% 3.89% 0.96% -
  Horiz. % 117.11% 105.86% 103.25% 105.92% 104.89% 100.96% 100.00%
NOSH 302,888 296,176 295,999 305,714 307,857 299,999 297,368 1.23%
  QoQ % 2.27% 0.06% -3.18% -0.70% 2.62% 0.88% -
  Horiz. % 101.86% 99.60% 99.54% 102.81% 103.53% 100.88% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.38 % 8.70 % 6.72 % 7.74 % 2.86 % 0.51 % -7.12 % -
  QoQ % 30.80% 29.46% -13.18% 170.63% 460.78% 107.16% -
  Horiz. % -159.83% -122.19% -94.38% -108.71% -40.17% -7.16% 100.00%
ROE 7.37 % 5.86 % 4.52 % 4.76 % 1.74 % 0.30 % -3.85 % -
  QoQ % 25.77% 29.65% -5.04% 173.56% 480.00% 107.79% -
  Horiz. % -191.43% -152.21% -117.40% -123.64% -45.19% -7.79% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.60 9.23 8.99 8.16 7.95 7.60 6.97 23.82%
  QoQ % 4.01% 2.67% 10.17% 2.64% 4.61% 9.04% -
  Horiz. % 137.73% 132.42% 128.98% 117.07% 114.06% 109.04% 100.00%
EPS 1.09 0.80 0.60 0.63 0.23 0.04 -0.50 -
  QoQ % 36.25% 33.33% -4.76% 173.91% 475.00% 108.00% -
  Horiz. % -218.00% -160.00% -120.00% -126.00% -46.00% -8.00% 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 0.1482 0.1370 0.1337 0.1328 0.1306 0.1290 0.1289 9.76%
  QoQ % 8.18% 2.47% 0.68% 1.68% 1.24% 0.08% -
  Horiz. % 114.97% 106.28% 103.72% 103.03% 101.32% 100.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.86 4.57 4.45 4.17 4.09 3.81 3.47 25.21%
  QoQ % 6.35% 2.70% 6.71% 1.96% 7.35% 9.80% -
  Horiz. % 140.06% 131.70% 128.24% 120.17% 117.87% 109.80% 100.00%
EPS 0.55 0.40 0.30 0.32 0.12 0.02 -0.25 -
  QoQ % 37.50% 33.33% -6.25% 166.67% 500.00% 108.00% -
  Horiz. % -220.00% -160.00% -120.00% -128.00% -48.00% -8.00% 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 0.0751 0.0679 0.0662 0.0679 0.0672 0.0647 0.0641 11.15%
  QoQ % 10.60% 2.57% -2.50% 1.04% 3.86% 0.94% -
  Horiz. % 117.16% 105.93% 103.28% 105.93% 104.84% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.4700 0.4250 0.4600 0.5000 0.4700 0.4600 0.2600 -
P/RPS 4.90 4.61 5.12 6.13 5.91 6.05 3.73 19.97%
  QoQ % 6.29% -9.96% -16.48% 3.72% -2.31% 62.20% -
  Horiz. % 131.37% 123.59% 137.27% 164.34% 158.45% 162.20% 100.00%
P/EPS 43.03 52.98 76.11 79.12 206.41 1,189.66 -52.38 -
  QoQ % -18.78% -30.39% -3.80% -61.67% -82.65% 2,371.21% -
  Horiz. % -82.15% -101.15% -145.30% -151.05% -394.06% -2,271.21% 100.00%
EY 2.32 1.89 1.31 1.26 0.48 0.08 -1.91 -
  QoQ % 22.75% 44.27% 3.97% 162.50% 500.00% 104.19% -
  Horiz. % -121.47% -98.95% -68.59% -65.97% -25.13% -4.19% 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 3.17 3.10 3.44 3.77 3.60 3.57 2.02 35.08%
  QoQ % 2.26% -9.88% -8.75% 4.72% 0.84% 76.73% -
  Horiz. % 156.93% 153.47% 170.30% 186.63% 178.22% 176.73% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 28/02/13 27/11/12 27/08/12 24/05/12 29/02/12 -
Price 0.4350 0.4350 0.4550 0.4900 0.5400 0.4500 0.4700 -
P/RPS 4.53 4.71 5.06 6.00 6.79 5.92 6.75 -23.37%
  QoQ % -3.82% -6.92% -15.67% -11.63% 14.70% -12.30% -
  Horiz. % 67.11% 69.78% 74.96% 88.89% 100.59% 87.70% 100.00%
P/EPS 39.83 54.22 75.28 77.54 237.15 1,163.79 -94.69 -
  QoQ % -26.54% -27.98% -2.91% -67.30% -79.62% 1,329.05% -
  Horiz. % -42.06% -57.26% -79.50% -81.89% -250.45% -1,229.05% 100.00%
EY 2.51 1.84 1.33 1.29 0.42 0.09 -1.06 -
  QoQ % 36.41% 38.35% 3.10% 207.14% 366.67% 108.49% -
  Horiz. % -236.79% -173.58% -125.47% -121.70% -39.62% -8.49% 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 2.94 3.18 3.40 3.69 4.13 3.49 3.65 -13.44%
  QoQ % -7.55% -6.47% -7.86% -10.65% 18.34% -4.38% -
  Horiz. % 80.55% 87.12% 93.15% 101.10% 113.15% 95.62% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS