[N2N] YoY Annual (Unaudited) Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 108,055 97,285 41,816 38,902 34,239 31,327 26,611 26.29% YoY % 11.07% 132.65% 7.49% 13.62% 9.30% 17.72% - Horiz. % 406.05% 365.58% 157.14% 146.19% 128.66% 117.72% 100.00%
PBT 19,229 26,302 11,776 10,402 7,091 6,180 1,948 46.44% YoY % -26.89% 123.35% 13.21% 46.69% 14.74% 217.25% - Horiz. % 987.11% 1,350.21% 604.52% 533.98% 364.01% 317.25% 100.00%
Tax -6,500 -1,414 -95 -1,107 -50 -137 -159 85.55% YoY % -359.69% -1,388.42% 91.42% -2,114.00% 63.50% 13.84% - Horiz. % 4,088.05% 889.31% 59.75% 696.23% 31.45% 86.16% 100.00%
NP 12,729 24,888 11,681 9,295 7,041 6,043 1,789 38.66% YoY % -48.85% 113.06% 25.67% 32.01% 16.51% 237.79% - Horiz. % 711.51% 1,391.17% 652.93% 519.56% 393.57% 337.79% 100.00%
NP to SH 13,095 25,129 11,747 9,366 7,041 6,043 1,789 39.32% YoY % -47.89% 113.92% 25.42% 33.02% 16.51% 237.79% - Horiz. % 731.97% 1,404.64% 656.62% 523.53% 393.57% 337.79% 100.00%
Tax Rate 33.80 % 5.38 % 0.81 % 10.64 % 0.71 % 2.22 % 8.16 % 26.71% YoY % 528.25% 564.20% -92.39% 1,398.59% -68.02% -72.79% - Horiz. % 414.22% 65.93% 9.93% 130.39% 8.70% 27.21% 100.00%
Total Cost 95,326 72,397 30,135 29,607 27,198 25,284 24,822 25.13% YoY % 31.67% 140.24% 1.78% 8.86% 7.57% 1.86% - Horiz. % 384.04% 291.66% 121.40% 119.28% 109.57% 101.86% 100.00%
Net Worth 252,422 187,914 178,490 167,092 137,934 49,747 39,864 36.00% YoY % 34.33% 5.28% 6.82% 21.14% 177.27% 24.79% - Horiz. % 633.19% 471.38% 447.74% 419.15% 346.00% 124.79% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 22,947 4,697 4,697 8,794 8,201 - - - YoY % 388.47% 0.02% -46.59% 7.23% 0.00% 0.00% - Horiz. % 279.80% 57.28% 57.27% 107.23% 100.00% - -
Div Payout % 175.24 % 18.69 % 39.99 % 93.90 % 116.48 % - % - % - YoY % 837.61% -53.26% -57.41% -19.39% 0.00% 0.00% - Horiz. % 150.45% 16.05% 34.33% 80.61% 100.00% - -
Equity 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 252,422 187,914 178,490 167,092 137,934 49,747 39,864 36.00% YoY % 34.33% 5.28% 6.82% 21.14% 177.27% 24.79% - Horiz. % 633.19% 471.38% 447.74% 419.15% 346.00% 124.79% 100.00%
NOSH 573,687 469,785 469,712 439,718 372,795 302,050 298,166 11.52% YoY % 22.12% 0.02% 6.82% 17.95% 23.42% 1.30% - Horiz. % 192.40% 157.56% 157.53% 147.47% 125.03% 101.30% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.78 % 25.58 % 27.93 % 23.89 % 20.56 % 19.29 % 6.72 % 9.80% YoY % -53.95% -8.41% 16.91% 16.20% 6.58% 187.05% - Horiz. % 175.30% 380.65% 415.62% 355.51% 305.95% 287.05% 100.00%
ROE 5.19 % 13.37 % 6.58 % 5.61 % 5.10 % 12.15 % 4.49 % 2.44% YoY % -61.18% 103.19% 17.29% 10.00% -58.02% 170.60% - Horiz. % 115.59% 297.77% 146.55% 124.94% 113.59% 270.60% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.84 20.71 8.90 8.85 9.18 10.37 8.92 13.26% YoY % -9.03% 132.70% 0.56% -3.59% -11.48% 16.26% - Horiz. % 211.21% 232.17% 99.78% 99.22% 102.91% 116.26% 100.00%
EPS 2.42 5.35 2.48 2.13 1.63 2.02 0.60 26.15% YoY % -54.77% 115.73% 16.43% 30.67% -19.31% 236.67% - Horiz. % 403.33% 891.67% 413.33% 355.00% 271.67% 336.67% 100.00%
DPS 4.00 1.00 1.00 2.00 2.20 0.00 0.00 - YoY % 300.00% 0.00% -50.00% -9.09% 0.00% 0.00% - Horiz. % 181.82% 45.45% 45.45% 90.91% 100.00% - -
NAPS 0.4400 0.4000 0.3800 0.3800 0.3700 0.1647 0.1337 21.95% YoY % 10.00% 5.26% 0.00% 2.70% 124.65% 23.19% - Horiz. % 329.09% 299.18% 284.22% 284.22% 276.74% 123.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.07 16.27 6.99 6.51 5.73 5.24 4.45 26.30% YoY % 11.06% 132.76% 7.37% 13.61% 9.35% 17.75% - Horiz. % 406.07% 365.62% 157.08% 146.29% 128.76% 117.75% 100.00%
EPS 2.19 4.20 1.96 1.57 1.18 1.01 0.30 39.26% YoY % -47.86% 114.29% 24.84% 33.05% 16.83% 236.67% - Horiz. % 730.00% 1,400.00% 653.33% 523.33% 393.33% 336.67% 100.00%
DPS 3.84 0.79 0.79 1.47 1.37 0.00 0.00 - YoY % 386.08% 0.00% -46.26% 7.30% 0.00% 0.00% - Horiz. % 280.29% 57.66% 57.66% 107.30% 100.00% - -
NAPS 0.4222 0.3143 0.2985 0.2795 0.2307 0.0832 0.0667 35.99% YoY % 34.33% 5.29% 6.80% 21.15% 177.28% 24.74% - Horiz. % 632.98% 471.21% 447.53% 419.04% 345.88% 124.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.0500 0.9200 0.7550 0.9800 0.8950 0.4950 0.4600 -
P/RPS 5.57 4.44 8.48 11.08 9.74 4.77 5.15 1.31% YoY % 25.45% -47.64% -23.47% 13.76% 104.19% -7.38% - Horiz. % 108.16% 86.21% 164.66% 215.15% 189.13% 92.62% 100.00%
P/EPS 46.00 17.20 30.19 46.01 47.39 24.74 76.67 -8.16% YoY % 167.44% -43.03% -34.38% -2.91% 91.55% -67.73% - Horiz. % 60.00% 22.43% 39.38% 60.01% 61.81% 32.27% 100.00%
EY 2.17 5.81 3.31 2.17 2.11 4.04 1.30 8.91% YoY % -62.65% 75.53% 52.53% 2.84% -47.77% 210.77% - Horiz. % 166.92% 446.92% 254.62% 166.92% 162.31% 310.77% 100.00%
DY 3.81 1.09 1.32 2.04 2.46 0.00 0.00 - YoY % 249.54% -17.42% -35.29% -17.07% 0.00% 0.00% - Horiz. % 154.88% 44.31% 53.66% 82.93% 100.00% - -
P/NAPS 2.39 2.30 1.99 2.58 2.42 3.01 3.44 -5.89% YoY % 3.91% 15.58% -22.87% 6.61% -19.60% -12.50% - Horiz. % 69.48% 66.86% 57.85% 75.00% 70.35% 87.50% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 -
Price 0.9500 0.9950 0.7450 0.9000 0.8500 0.7750 0.4550 -
P/RPS 5.04 4.80 8.37 10.17 9.25 7.47 5.10 -0.20% YoY % 5.00% -42.65% -17.70% 9.95% 23.83% 46.47% - Horiz. % 98.82% 94.12% 164.12% 199.41% 181.37% 146.47% 100.00%
P/EPS 41.62 18.60 29.79 42.25 45.00 38.74 75.83 -9.51% YoY % 123.76% -37.56% -29.49% -6.11% 16.16% -48.91% - Horiz. % 54.89% 24.53% 39.29% 55.72% 59.34% 51.09% 100.00%
EY 2.40 5.38 3.36 2.37 2.22 2.58 1.32 10.47% YoY % -55.39% 60.12% 41.77% 6.76% -13.95% 95.45% - Horiz. % 181.82% 407.58% 254.55% 179.55% 168.18% 195.45% 100.00%
DY 4.21 1.01 1.34 2.22 2.59 0.00 0.00 - YoY % 316.83% -24.63% -39.64% -14.29% 0.00% 0.00% - Horiz. % 162.55% 39.00% 51.74% 85.71% 100.00% - -
P/NAPS 2.16 2.49 1.96 2.37 2.30 4.71 3.40 -7.28% YoY % -13.25% 27.04% -17.30% 3.04% -51.17% 38.53% - Horiz. % 63.53% 73.24% 57.65% 69.71% 67.65% 138.53% 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
N2N group-4Q2015 bursa annoncement(final).pdf 
