Highlights

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


View:


Show?  YoY % Horiz. %

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 9,946 9,311 8,008 6,839 6,361 3,430 2,950 22.44%
  YoY % 6.82% 16.27% 17.09% 7.51% 85.45% 16.27% -
  Horiz. % 337.15% 315.63% 271.46% 231.83% 215.63% 116.27% 100.00%
PBT 2,002 2,034 1,851 660 -381 -4,534 -2,473 -
  YoY % -1.57% 9.89% 180.45% 273.23% 91.60% -83.34% -
  Horiz. % -80.95% -82.25% -74.85% -26.69% 15.41% 183.34% 100.00%
Tax -19 -111 -53 -18 -208 -3 0 -
  YoY % 82.88% -109.43% -194.44% 91.35% -6,833.33% 0.00% -
  Horiz. % 633.33% 3,700.00% 1,766.67% 600.00% 6,933.33% 100.00% -
NP 1,983 1,923 1,798 642 -589 -4,537 -2,473 -
  YoY % 3.12% 6.95% 180.06% 209.00% 87.02% -83.46% -
  Horiz. % -80.19% -77.76% -72.71% -25.96% 23.82% 183.46% 100.00%
NP to SH 1,986 1,923 1,798 642 -589 -4,537 -2,473 -
  YoY % 3.28% 6.95% 180.06% 209.00% 87.02% -83.46% -
  Horiz. % -80.31% -77.76% -72.71% -25.96% 23.82% 183.46% 100.00%
Tax Rate 0.95 % 5.46 % 2.86 % 2.73 % - % - % - % -
  YoY % -82.60% 90.91% 4.76% 0.00% 0.00% 0.00% -
  Horiz. % 34.80% 200.00% 104.76% 100.00% - - -
Total Cost 7,963 7,388 6,210 6,197 6,950 7,967 5,423 6.61%
  YoY % 7.78% 18.97% 0.21% -10.83% -12.77% 46.91% -
  Horiz. % 146.84% 136.23% 114.51% 114.27% 128.16% 146.91% 100.00%
Net Worth 163,293 157,790 46,807 40,598 37,548 40,265 57,802 18.89%
  YoY % 3.49% 237.10% 15.29% 8.12% -6.75% -30.34% -
  Horiz. % 282.50% 272.98% 80.98% 70.24% 64.96% 69.66% 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 4,413 2,447 - - - - - -
  YoY % 80.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.32% 100.00% - - - - -
Div Payout % 222.22 % 127.27 % - % - % - % - % - % -
  YoY % 74.61% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.61% 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 163,293 157,790 46,807 40,598 37,548 40,265 57,802 18.89%
  YoY % 3.49% 237.10% 15.29% 8.12% -6.75% -30.34% -
  Horiz. % 282.50% 272.98% 80.98% 70.24% 64.96% 69.66% 100.00%
NOSH 441,333 349,636 299,666 305,714 294,499 298,486 297,951 6.76%
  YoY % 26.23% 16.68% -1.98% 3.81% -1.34% 0.18% -
  Horiz. % 148.12% 117.35% 100.58% 102.61% 98.84% 100.18% 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 19.94 % 20.65 % 22.45 % 9.39 % -9.26 % -132.27 % -83.83 % -
  YoY % -3.44% -8.02% 139.08% 201.40% 93.00% -57.78% -
  Horiz. % -23.79% -24.63% -26.78% -11.20% 11.05% 157.78% 100.00%
ROE 1.22 % 1.22 % 3.84 % 1.58 % -1.57 % -11.27 % -4.28 % -
  YoY % 0.00% -68.23% 143.04% 200.64% 86.07% -163.32% -
  Horiz. % -28.50% -28.50% -89.72% -36.92% 36.68% 263.32% 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 2.25 2.66 2.67 2.24 2.16 1.15 0.99 14.66%
  YoY % -15.41% -0.37% 19.20% 3.70% 87.83% 16.16% -
  Horiz. % 227.27% 268.69% 269.70% 226.26% 218.18% 116.16% 100.00%
EPS 0.45 0.55 0.60 0.21 -0.20 -1.52 -0.83 -
  YoY % -18.18% -8.33% 185.71% 205.00% 86.84% -83.13% -
  Horiz. % -54.22% -66.27% -72.29% -25.30% 24.10% 183.13% 100.00%
DPS 1.00 0.70 0.00 0.00 0.00 0.00 0.00 -
  YoY % 42.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.86% 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 1.66 1.56 1.34 1.14 1.06 0.57 0.49 22.54%
  YoY % 6.41% 16.42% 17.54% 7.55% 85.96% 16.33% -
  Horiz. % 338.78% 318.37% 273.47% 232.65% 216.33% 116.33% 100.00%
EPS 0.33 0.32 0.30 0.11 -0.10 -0.76 -0.41 -
  YoY % 3.13% 6.67% 172.73% 210.00% 86.84% -85.37% -
  Horiz. % -80.49% -78.05% -73.17% -26.83% 24.39% 185.37% 100.00%
DPS 0.74 0.41 0.00 0.00 0.00 0.00 0.00 -
  YoY % 80.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.49% 100.00% - - - - -
NAPS 0.2731 0.2639 0.0783 0.0679 0.0628 0.0673 0.0967 18.88%
  YoY % 3.49% 237.04% 15.32% 8.12% -6.69% -30.40% -
  Horiz. % 282.42% 272.91% 80.97% 70.22% 64.94% 69.60% 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 30.62 33.04 16.84 22.35 12.50 25.24 25.25 3.26%
  YoY % -7.32% 96.20% -24.65% 78.80% -50.48% -0.04% -
  Horiz. % 121.27% 130.85% 66.69% 88.51% 49.50% 99.96% 100.00%
P/EPS 153.33 160.00 75.00 238.10 -135.00 -19.08 -30.12 -
  YoY % -4.17% 113.33% -68.50% 276.37% -607.55% 36.65% -
  Horiz. % -509.06% -531.21% -249.00% -790.50% 448.21% 63.35% 100.00%
EY 0.65 0.63 1.33 0.42 -0.74 -5.24 -3.32 -
  YoY % 3.17% -52.63% 216.67% 156.76% 85.88% -57.83% -
  Horiz. % -19.58% -18.98% -40.06% -12.65% 22.29% 157.83% 100.00%
DY 1.45 0.80 0.00 0.00 0.00 0.00 0.00 -
  YoY % 81.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.25% 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 42.82 31.92 18.34 21.90 10.65 24.37 31.31 5.35%
  YoY % 34.15% 74.05% -16.26% 105.63% -56.30% -22.17% -
  Horiz. % 136.76% 101.95% 58.58% 69.95% 34.01% 77.83% 100.00%
P/EPS 214.44 154.55 81.67 233.33 -115.00 -18.42 -37.35 -
  YoY % 38.75% 89.24% -65.00% 302.90% -524.32% 50.68% -
  Horiz. % -574.14% -413.79% -218.66% -624.71% 307.90% 49.32% 100.00%
EY 0.47 0.65 1.22 0.43 -0.87 -5.43 -2.68 -
  YoY % -27.69% -46.72% 183.72% 149.43% 83.98% -102.61% -
  Horiz. % -17.54% -24.25% -45.52% -16.04% 32.46% 202.61% 100.00%
DY 1.04 0.82 0.00 0.00 0.00 0.00 0.00 -
  YoY % 26.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.83% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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