Highlights

[N2N] YoY Cumulative Quarter Result on 2012-09-30 [#3]


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 29,090 25,870 22,767 19,139 14,904 10,710 9,689 20.10%
  YoY % 12.45% 13.63% 18.96% 28.42% 39.16% 10.54% -
  Horiz. % 300.24% 267.00% 234.98% 197.53% 153.82% 110.54% 100.00%
PBT 7,155 5,224 4,247 1,511 -1,707 -6,576 -10,520 -
  YoY % 36.96% 23.00% 181.07% 188.52% 74.04% 37.49% -
  Horiz. % -68.01% -49.66% -40.37% -14.36% 16.23% 62.51% 100.00%
Tax -93 -130 -79 -18 -208 -3 0 -
  YoY % 28.46% -64.56% -338.89% 91.35% -6,833.33% 0.00% -
  Horiz. % 3,100.00% 4,333.33% 2,633.33% 600.00% 6,933.33% 100.00% -
NP 7,062 5,094 4,168 1,493 -1,915 -6,579 -10,520 -
  YoY % 38.63% 22.22% 179.17% 177.96% 70.89% 37.46% -
  Horiz. % -67.13% -48.42% -39.62% -14.19% 18.20% 62.54% 100.00%
NP to SH 7,065 5,094 4,168 1,493 -1,915 -6,579 -10,520 -
  YoY % 38.69% 22.22% 179.17% 177.96% 70.89% 37.46% -
  Horiz. % -67.16% -48.42% -39.62% -14.19% 18.20% 62.54% 100.00%
Tax Rate 1.30 % 2.49 % 1.86 % 1.19 % - % - % - % -
  YoY % -47.79% 33.87% 56.30% 0.00% 0.00% 0.00% -
  Horiz. % 109.24% 209.24% 156.30% 100.00% - - -
Total Cost 22,028 20,776 18,599 17,646 16,819 17,289 20,209 1.45%
  YoY % 6.03% 11.70% 5.40% 4.92% -2.72% -14.45% -
  Horiz. % 109.00% 102.81% 92.03% 87.32% 83.23% 85.55% 100.00%
Net Worth 162,363 158,546 46,837 39,654 38,150 40,341 57,979 18.71%
  YoY % 2.41% 238.50% 18.12% 3.94% -5.43% -30.42% -
  Horiz. % 280.04% 273.45% 80.78% 68.39% 65.80% 69.58% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 4,388 7,728 - - - - - -
  YoY % -43.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.78% 100.00% - - - - -
Div Payout % 62.11 % 151.72 % - % - % - % - % - % -
  YoY % -59.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.94% 100.00% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 162,363 158,546 46,837 39,654 38,150 40,341 57,979 18.71%
  YoY % 2.41% 238.50% 18.12% 3.94% -5.43% -30.42% -
  Horiz. % 280.04% 273.45% 80.78% 68.39% 65.80% 69.58% 100.00%
NOSH 438,819 351,310 299,856 298,600 299,218 299,045 298,863 6.61%
  YoY % 24.91% 17.16% 0.42% -0.21% 0.06% 0.06% -
  Horiz. % 146.83% 117.55% 100.33% 99.91% 100.12% 100.06% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.28 % 19.69 % 18.31 % 7.80 % -12.85 % -61.43 % -108.58 % -
  YoY % 23.31% 7.54% 134.74% 160.70% 79.08% 43.42% -
  Horiz. % -22.36% -18.13% -16.86% -7.18% 11.83% 56.58% 100.00%
ROE 4.35 % 3.21 % 8.90 % 3.77 % -5.02 % -16.31 % -18.14 % -
  YoY % 35.51% -63.93% 136.07% 175.10% 69.22% 10.09% -
  Horiz. % -23.98% -17.70% -49.06% -20.78% 27.67% 89.91% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.63 7.36 7.59 6.41 4.98 3.58 3.24 12.67%
  YoY % -9.92% -3.03% 18.41% 28.71% 39.11% 10.49% -
  Horiz. % 204.63% 227.16% 234.26% 197.84% 153.70% 110.49% 100.00%
EPS 1.61 1.45 1.39 0.50 -0.64 -2.20 -3.52 -
  YoY % 11.03% 4.32% 178.00% 178.12% 70.91% 37.50% -
  Horiz. % -45.74% -41.19% -39.49% -14.20% 18.18% 62.50% 100.00%
DPS 1.00 2.20 0.00 0.00 0.00 0.00 0.00 -
  YoY % -54.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 100.00% - - - - -
NAPS 0.3700 0.4513 0.1562 0.1328 0.1275 0.1349 0.1940 11.36%
  YoY % -18.01% 188.92% 17.62% 4.16% -5.49% -30.46% -
  Horiz. % 190.72% 232.63% 80.52% 68.45% 65.72% 69.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.87 4.33 3.81 3.20 2.49 1.79 1.62 20.12%
  YoY % 12.47% 13.65% 19.06% 28.51% 39.11% 10.49% -
  Horiz. % 300.62% 267.28% 235.19% 197.53% 153.70% 110.49% 100.00%
EPS 1.18 0.85 0.70 0.25 -0.32 -1.10 -1.76 -
  YoY % 38.82% 21.43% 180.00% 178.12% 70.91% 37.50% -
  Horiz. % -67.05% -48.30% -39.77% -14.20% 18.18% 62.50% 100.00%
DPS 0.73 1.29 0.00 0.00 0.00 0.00 0.00 -
  YoY % -43.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.59% 100.00% - - - - -
NAPS 0.2716 0.2652 0.0783 0.0663 0.0638 0.0675 0.0970 18.71%
  YoY % 2.41% 238.70% 18.10% 3.92% -5.48% -30.41% -
  Horiz. % 280.00% 273.40% 80.72% 68.35% 65.77% 69.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.6900 0.8800 0.4500 0.5000 0.2700 0.2900 0.2500 -
P/RPS 10.41 11.95 5.93 7.80 5.42 8.10 7.71 5.13%
  YoY % -12.89% 101.52% -23.97% 43.91% -33.09% 5.06% -
  Horiz. % 135.02% 154.99% 76.91% 101.17% 70.30% 105.06% 100.00%
P/EPS 42.86 60.69 32.37 100.00 -42.19 -13.18 -7.10 -
  YoY % -29.38% 87.49% -67.63% 337.02% -220.11% -85.63% -
  Horiz. % -603.66% -854.79% -455.92% -1,408.45% 594.23% 185.63% 100.00%
EY 2.33 1.65 3.09 1.00 -2.37 -7.59 -14.08 -
  YoY % 41.21% -46.60% 209.00% 142.19% 68.77% 46.09% -
  Horiz. % -16.55% -11.72% -21.95% -7.10% 16.83% 53.91% 100.00%
DY 1.45 2.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -42.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.00% 100.00% - - - - -
P/NAPS 1.86 1.95 2.88 3.77 2.12 2.15 1.29 6.29%
  YoY % -4.62% -32.29% -23.61% 77.83% -1.40% 66.67% -
  Horiz. % 144.19% 151.16% 223.26% 292.25% 164.34% 166.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 26/11/13 27/11/12 03/11/11 30/11/10 24/11/09 -
Price 0.9650 0.8500 0.4900 0.4900 0.2300 0.2800 0.3100 -
P/RPS 14.56 11.54 6.45 7.64 4.62 7.82 9.56 7.26%
  YoY % 26.17% 78.91% -15.58% 65.37% -40.92% -18.20% -
  Horiz. % 152.30% 120.71% 67.47% 79.92% 48.33% 81.80% 100.00%
P/EPS 59.94 58.62 35.25 98.00 -35.94 -12.73 -8.81 -
  YoY % 2.25% 66.30% -64.03% 372.68% -182.33% -44.49% -
  Horiz. % -680.36% -665.38% -400.11% -1,112.37% 407.95% 144.49% 100.00%
EY 1.67 1.71 2.84 1.02 -2.78 -7.86 -11.35 -
  YoY % -2.34% -39.79% 178.43% 136.69% 64.63% 30.75% -
  Horiz. % -14.71% -15.07% -25.02% -8.99% 24.49% 69.25% 100.00%
DY 1.04 2.59 0.00 0.00 0.00 0.00 0.00 -
  YoY % -59.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.15% 100.00% - - - - -
P/NAPS 2.61 1.88 3.14 3.69 1.80 2.08 1.60 8.49%
  YoY % 38.83% -40.13% -14.91% 105.00% -13.46% 30.00% -
  Horiz. % 163.12% 117.50% 196.25% 230.63% 112.50% 130.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS