[N2N] YoY Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 31,553 25,450 25,238 28,156 10,512 9,946 9,311 22.53% YoY % 23.98% 0.84% -10.36% 167.85% 5.69% 6.82% - Horiz. % 338.88% 273.33% 271.06% 302.40% 112.90% 106.82% 100.00%
PBT 10,233 5,729 3,463 5,013 3,369 2,002 2,034 30.87% YoY % 78.62% 65.43% -30.92% 48.80% 68.28% -1.57% - Horiz. % 503.10% 281.66% 170.26% 246.46% 165.63% 98.43% 100.00%
Tax -648 -272 -1,341 -21 -10 -19 -111 34.15% YoY % -138.24% 79.72% -6,285.71% -110.00% 47.37% 82.88% - Horiz. % 583.78% 245.05% 1,208.11% 18.92% 9.01% 17.12% 100.00%
NP 9,585 5,457 2,122 4,992 3,359 1,983 1,923 30.67% YoY % 75.65% 157.16% -57.49% 48.62% 69.39% 3.12% - Horiz. % 498.44% 283.78% 110.35% 259.59% 174.67% 103.12% 100.00%
NP to SH 9,694 5,559 2,213 5,092 3,394 1,986 1,923 30.91% YoY % 74.38% 151.20% -56.54% 50.03% 70.90% 3.28% - Horiz. % 504.11% 289.08% 115.08% 264.79% 176.50% 103.28% 100.00%
Tax Rate 6.33 % 4.75 % 38.72 % 0.42 % 0.30 % 0.95 % 5.46 % 2.49% YoY % 33.26% -87.73% 9,119.05% 40.00% -68.42% -82.60% - Horiz. % 115.93% 87.00% 709.16% 7.69% 5.49% 17.40% 100.00%
Total Cost 21,968 19,993 23,116 23,164 7,153 7,963 7,388 19.90% YoY % 9.88% -13.51% -0.21% 223.84% -10.17% 7.78% - Horiz. % 297.35% 270.61% 312.89% 313.54% 96.82% 107.78% 100.00%
Net Worth 267,975 256,810 263,005 187,804 181,650 163,293 157,790 9.22% YoY % 4.35% -2.36% 40.04% 3.39% 11.24% 3.49% - Horiz. % 169.83% 162.75% 166.68% 119.02% 115.12% 103.49% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 4,695 - 4,413 2,447 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 80.32% - Horiz. % 0.00% 0.00% 0.00% 191.84% 0.00% 180.32% 100.00%
Div Payout % - % - % - % 92.21 % - % 222.22 % 127.27 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 74.61% - Horiz. % 0.00% 0.00% 0.00% 72.45% 0.00% 174.61% 100.00%
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 267,975 256,810 263,005 187,804 181,650 163,293 157,790 9.22% YoY % 4.35% -2.36% 40.04% 3.39% 11.24% 3.49% - Horiz. % 169.83% 162.75% 166.68% 119.02% 115.12% 103.49% 100.00%
NOSH 558,283 558,283 571,750 469,512 478,028 441,333 349,636 8.10% YoY % 0.00% -2.36% 21.78% -1.78% 8.31% 26.23% - Horiz. % 159.68% 159.68% 163.53% 134.29% 136.72% 126.23% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 30.38 % 21.44 % 8.41 % 17.73 % 31.95 % 19.94 % 20.65 % 6.64% YoY % 41.70% 154.93% -52.57% -44.51% 60.23% -3.44% - Horiz. % 147.12% 103.83% 40.73% 85.86% 154.72% 96.56% 100.00%
ROE 3.62 % 2.16 % 0.84 % 2.71 % 1.87 % 1.22 % 1.22 % 19.85% YoY % 67.59% 157.14% -69.00% 44.92% 53.28% 0.00% - Horiz. % 296.72% 177.05% 68.85% 222.13% 153.28% 100.00% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.65 4.56 4.41 6.00 2.20 2.25 2.66 13.36% YoY % 23.90% 3.40% -26.50% 172.73% -2.22% -15.41% - Horiz. % 212.41% 171.43% 165.79% 225.56% 82.71% 84.59% 100.00%
EPS 1.74 1.00 0.39 1.08 0.71 0.45 0.55 21.14% YoY % 74.00% 156.41% -63.89% 52.11% 57.78% -18.18% - Horiz. % 316.36% 181.82% 70.91% 196.36% 129.09% 81.82% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.70 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 42.86% - Horiz. % 0.00% 0.00% 0.00% 142.86% 0.00% 142.86% 100.00%
NAPS 0.4800 0.4600 0.4600 0.4000 0.3800 0.3700 0.4513 1.03% YoY % 4.35% 0.00% 15.00% 5.26% 2.70% -18.01% - Horiz. % 106.36% 101.93% 101.93% 88.63% 84.20% 81.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.28 4.26 4.22 4.71 1.76 1.66 1.56 22.51% YoY % 23.94% 0.95% -10.40% 167.61% 6.02% 6.41% - Horiz. % 338.46% 273.08% 270.51% 301.92% 112.82% 106.41% 100.00%
EPS 1.62 0.93 0.37 0.85 0.57 0.33 0.32 31.00% YoY % 74.19% 151.35% -56.47% 49.12% 72.73% 3.13% - Horiz. % 506.25% 290.62% 115.62% 265.63% 178.12% 103.13% 100.00%
DPS 0.00 0.00 0.00 0.79 0.00 0.74 0.41 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 80.49% - Horiz. % 0.00% 0.00% 0.00% 192.68% 0.00% 180.49% 100.00%
NAPS 0.4482 0.4295 0.4399 0.3141 0.3038 0.2731 0.2639 9.22% YoY % 4.35% -2.36% 40.05% 3.39% 11.24% 3.49% - Horiz. % 169.84% 162.75% 166.69% 119.02% 115.12% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.6750 0.7200 1.2600 0.9350 0.8050 0.6900 0.8800 -
P/RPS 11.94 15.79 28.54 15.59 36.61 30.62 33.04 -15.59% YoY % -24.38% -44.67% 83.07% -57.42% 19.56% -7.32% - Horiz. % 36.14% 47.79% 86.38% 47.19% 110.81% 92.68% 100.00%
P/EPS 38.87 72.31 325.53 86.21 113.38 153.33 160.00 -20.99% YoY % -46.25% -77.79% 277.60% -23.96% -26.05% -4.17% - Horiz. % 24.29% 45.19% 203.46% 53.88% 70.86% 95.83% 100.00%
EY 2.57 1.38 0.31 1.16 0.88 0.65 0.63 26.38% YoY % 86.23% 345.16% -73.28% 31.82% 35.38% 3.17% - Horiz. % 407.94% 219.05% 49.21% 184.13% 139.68% 103.17% 100.00%
DY 0.00 0.00 0.00 1.07 0.00 1.45 0.80 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 81.25% - Horiz. % 0.00% 0.00% 0.00% 133.75% 0.00% 181.25% 100.00%
P/NAPS 1.41 1.57 2.74 2.34 2.12 1.86 1.95 -5.26% YoY % -10.19% -42.70% 17.09% 10.38% 13.98% -4.62% - Horiz. % 72.31% 80.51% 140.51% 120.00% 108.72% 95.38% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 -
Price 0.7350 0.7250 1.1300 0.9500 0.7600 0.9650 0.8500 -
P/RPS 13.00 15.90 25.60 15.84 34.56 42.82 31.92 -13.89% YoY % -18.24% -37.89% 61.62% -54.17% -19.29% 34.15% - Horiz. % 40.73% 49.81% 80.20% 49.62% 108.27% 134.15% 100.00%
P/EPS 42.33 72.81 291.95 87.60 107.04 214.44 154.55 -19.40% YoY % -41.86% -75.06% 233.28% -18.16% -50.08% 38.75% - Horiz. % 27.39% 47.11% 188.90% 56.68% 69.26% 138.75% 100.00%
EY 2.36 1.37 0.34 1.14 0.93 0.47 0.65 23.95% YoY % 72.26% 302.94% -70.18% 22.58% 97.87% -27.69% - Horiz. % 363.08% 210.77% 52.31% 175.38% 143.08% 72.31% 100.00%
DY 0.00 0.00 0.00 1.05 0.00 1.04 0.82 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 26.83% - Horiz. % 0.00% 0.00% 0.00% 128.05% 0.00% 126.83% 100.00%
P/NAPS 1.53 1.58 2.46 2.38 2.00 2.61 1.88 -3.37% YoY % -3.16% -35.77% 3.36% 19.00% -23.37% 38.83% - Horiz. % 81.38% 84.04% 130.85% 126.60% 106.38% 138.83% 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
Q32017 Bursa announcements PDF 22 11 2017 v2.pdf 
