Highlights

[N2N] YoY Annual (Unaudited) Result on 2012-12-31 [#4]


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 38,902 34,239 31,327 26,611 20,719 14,949 12,271 21.19%
  YoY % 13.62% 9.30% 17.72% 28.44% 38.60% 21.82% -
  Horiz. % 317.02% 279.02% 255.29% 216.86% 168.85% 121.82% 100.00%
PBT 10,402 7,091 6,180 1,948 -1,155 -6,442 -21,594 -
  YoY % 46.69% 14.74% 217.25% 268.66% 82.07% 70.17% -
  Horiz. % -48.17% -32.84% -28.62% -9.02% 5.35% 29.83% 100.00%
Tax -1,107 -50 -137 -159 -322 -4 -39 74.61%
  YoY % -2,114.00% 63.50% 13.84% 50.62% -7,950.00% 89.74% -
  Horiz. % 2,838.46% 128.21% 351.28% 407.69% 825.64% 10.26% 100.00%
NP 9,295 7,041 6,043 1,789 -1,477 -6,446 -21,633 -
  YoY % 32.01% 16.51% 237.79% 221.12% 77.09% 70.20% -
  Horiz. % -42.97% -32.55% -27.93% -8.27% 6.83% 29.80% 100.00%
NP to SH 9,366 7,041 6,043 1,789 -1,477 -6,446 -21,633 -
  YoY % 33.02% 16.51% 237.79% 221.12% 77.09% 70.20% -
  Horiz. % -43.29% -32.55% -27.93% -8.27% 6.83% 29.80% 100.00%
Tax Rate 10.64 % 0.71 % 2.22 % 8.16 % - % - % - % -
  YoY % 1,398.59% -68.02% -72.79% 0.00% 0.00% 0.00% -
  Horiz. % 130.39% 8.70% 27.21% 100.00% - - -
Total Cost 29,607 27,198 25,284 24,822 22,196 21,395 33,904 -2.23%
  YoY % 8.86% 7.57% 1.86% 11.83% 3.74% -36.90% -
  Horiz. % 87.33% 80.22% 74.58% 73.21% 65.47% 63.10% 100.00%
Net Worth 167,092 137,934 49,747 39,864 38,670 40,365 46,854 23.59%
  YoY % 21.14% 177.27% 24.79% 3.09% -4.20% -13.85% -
  Horiz. % 356.62% 294.39% 106.18% 85.08% 82.53% 86.15% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 8,794 8,201 - - - - - -
  YoY % 7.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.23% 100.00% - - - - -
Div Payout % 93.90 % 116.48 % - % - % - % - % - % -
  YoY % -19.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.61% 100.00% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 167,092 137,934 49,747 39,864 38,670 40,365 46,854 23.59%
  YoY % 21.14% 177.27% 24.79% 3.09% -4.20% -13.85% -
  Horiz. % 356.62% 294.39% 106.18% 85.08% 82.53% 86.15% 100.00%
NOSH 439,718 372,795 302,050 298,166 300,000 298,341 298,434 6.67%
  YoY % 17.95% 23.42% 1.30% -0.61% 0.56% -0.03% -
  Horiz. % 147.34% 124.92% 101.21% 99.91% 100.52% 99.97% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 23.89 % 20.56 % 19.29 % 6.72 % -7.13 % -43.12 % -176.29 % -
  YoY % 16.20% 6.58% 187.05% 194.25% 83.46% 75.54% -
  Horiz. % -13.55% -11.66% -10.94% -3.81% 4.04% 24.46% 100.00%
ROE 5.61 % 5.10 % 12.15 % 4.49 % -3.82 % -15.97 % -46.17 % -
  YoY % 10.00% -58.02% 170.60% 217.54% 76.08% 65.41% -
  Horiz. % -12.15% -11.05% -26.32% -9.72% 8.27% 34.59% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.85 9.18 10.37 8.92 6.91 5.01 4.11 13.63%
  YoY % -3.59% -11.48% 16.26% 29.09% 37.92% 21.90% -
  Horiz. % 215.33% 223.36% 252.31% 217.03% 168.13% 121.90% 100.00%
EPS 2.13 1.63 2.02 0.60 -0.49 -2.16 -7.25 -
  YoY % 30.67% -19.31% 236.67% 222.45% 77.31% 70.21% -
  Horiz. % -29.38% -22.48% -27.86% -8.28% 6.76% 29.79% 100.00%
DPS 2.00 2.20 0.00 0.00 0.00 0.00 0.00 -
  YoY % -9.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.91% 100.00% - - - - -
NAPS 0.3800 0.3700 0.1647 0.1337 0.1289 0.1353 0.1570 15.86%
  YoY % 2.70% 124.65% 23.19% 3.72% -4.73% -13.82% -
  Horiz. % 242.04% 235.67% 104.90% 85.16% 82.10% 86.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.51 5.73 5.24 4.45 3.47 2.50 2.05 21.23%
  YoY % 13.61% 9.35% 17.75% 28.24% 38.80% 21.95% -
  Horiz. % 317.56% 279.51% 255.61% 217.07% 169.27% 121.95% 100.00%
EPS 1.57 1.18 1.01 0.30 -0.25 -1.08 -3.62 -
  YoY % 33.05% 16.83% 236.67% 220.00% 76.85% 70.17% -
  Horiz. % -43.37% -32.60% -27.90% -8.29% 6.91% 29.83% 100.00%
DPS 1.47 1.37 0.00 0.00 0.00 0.00 0.00 -
  YoY % 7.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.30% 100.00% - - - - -
NAPS 0.2795 0.2307 0.0832 0.0667 0.0647 0.0675 0.0784 23.59%
  YoY % 21.15% 177.28% 24.74% 3.09% -4.15% -13.90% -
  Horiz. % 356.51% 294.26% 106.12% 85.08% 82.53% 86.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.9800 0.8950 0.4950 0.4600 0.2600 0.2800 0.3100 -
P/RPS 11.08 9.74 4.77 5.15 3.76 5.59 7.54 6.62%
  YoY % 13.76% 104.19% -7.38% 36.97% -32.74% -25.86% -
  Horiz. % 146.95% 129.18% 63.26% 68.30% 49.87% 74.14% 100.00%
P/EPS 46.01 47.39 24.74 76.67 -52.81 -12.96 -4.28 -
  YoY % -2.91% 91.55% -67.73% 245.18% -307.48% -202.80% -
  Horiz. % -1,075.00% -1,107.24% -578.04% -1,791.35% 1,233.88% 302.80% 100.00%
EY 2.17 2.11 4.04 1.30 -1.89 -7.72 -23.38 -
  YoY % 2.84% -47.77% 210.77% 168.78% 75.52% 66.98% -
  Horiz. % -9.28% -9.02% -17.28% -5.56% 8.08% 33.02% 100.00%
DY 2.04 2.46 0.00 0.00 0.00 0.00 0.00 -
  YoY % -17.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.93% 100.00% - - - - -
P/NAPS 2.58 2.42 3.01 3.44 2.02 2.07 1.97 4.60%
  YoY % 6.61% -19.60% -12.50% 70.30% -2.42% 5.08% -
  Horiz. % 130.96% 122.84% 152.79% 174.62% 102.54% 105.08% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 22/02/11 24/02/10 -
Price 0.9000 0.8500 0.7750 0.4550 0.4700 0.2700 0.2800 -
P/RPS 10.17 9.25 7.47 5.10 6.81 5.39 6.81 6.91%
  YoY % 9.95% 23.83% 46.47% -25.11% 26.35% -20.85% -
  Horiz. % 149.34% 135.83% 109.69% 74.89% 100.00% 79.15% 100.00%
P/EPS 42.25 45.00 38.74 75.83 -95.46 -12.50 -3.86 -
  YoY % -6.11% 16.16% -48.91% 179.44% -663.68% -223.83% -
  Horiz. % -1,094.56% -1,165.80% -1,003.63% -1,964.51% 2,473.06% 323.83% 100.00%
EY 2.37 2.22 2.58 1.32 -1.05 -8.00 -25.89 -
  YoY % 6.76% -13.95% 95.45% 225.71% 86.88% 69.10% -
  Horiz. % -9.15% -8.57% -9.97% -5.10% 4.06% 30.90% 100.00%
DY 2.22 2.59 0.00 0.00 0.00 0.00 0.00 -
  YoY % -14.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 100.00% - - - - -
P/NAPS 2.37 2.30 4.71 3.40 3.65 2.00 1.78 4.88%
  YoY % 3.04% -51.17% 38.53% -6.85% 82.50% 12.36% -
  Horiz. % 133.15% 129.21% 264.61% 191.01% 205.06% 112.36% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS