[N2N] YoY Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 25,450 25,238 28,156 10,512 9,946 9,311 8,008 21.24% YoY % 0.84% -10.36% 167.85% 5.69% 6.82% 16.27% - Horiz. % 317.81% 315.16% 351.60% 131.27% 124.20% 116.27% 100.00%
PBT 5,729 3,463 5,013 3,369 2,002 2,034 1,851 20.71% YoY % 65.43% -30.92% 48.80% 68.28% -1.57% 9.89% - Horiz. % 309.51% 187.09% 270.83% 182.01% 108.16% 109.89% 100.00%
Tax -272 -1,341 -21 -10 -19 -111 -53 31.32% YoY % 79.72% -6,285.71% -110.00% 47.37% 82.88% -109.43% - Horiz. % 513.21% 2,530.19% 39.62% 18.87% 35.85% 209.43% 100.00%
NP 5,457 2,122 4,992 3,359 1,983 1,923 1,798 20.32% YoY % 157.16% -57.49% 48.62% 69.39% 3.12% 6.95% - Horiz. % 303.50% 118.02% 277.64% 186.82% 110.29% 106.95% 100.00%
NP to SH 5,559 2,213 5,092 3,394 1,986 1,923 1,798 20.69% YoY % 151.20% -56.54% 50.03% 70.90% 3.28% 6.95% - Horiz. % 309.18% 123.08% 283.20% 188.77% 110.46% 106.95% 100.00%
Tax Rate 4.75 % 38.72 % 0.42 % 0.30 % 0.95 % 5.46 % 2.86 % 8.82% YoY % -87.73% 9,119.05% 40.00% -68.42% -82.60% 90.91% - Horiz. % 166.08% 1,353.85% 14.69% 10.49% 33.22% 190.91% 100.00%
Total Cost 19,993 23,116 23,164 7,153 7,963 7,388 6,210 21.50% YoY % -13.51% -0.21% 223.84% -10.17% 7.78% 18.97% - Horiz. % 321.95% 372.24% 373.01% 115.19% 128.23% 118.97% 100.00%
Net Worth 256,810 263,005 187,804 181,650 163,293 157,790 46,807 32.79% YoY % -2.36% 40.04% 3.39% 11.24% 3.49% 237.10% - Horiz. % 548.65% 561.88% 401.22% 388.08% 348.86% 337.10% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 4,695 - 4,413 2,447 - - YoY % 0.00% 0.00% 0.00% 0.00% 80.32% 0.00% - Horiz. % 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% 74.61% 0.00% - Horiz. % 0.00% 0.00% 72.45% 0.00% 174.61% 100.00% -
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 256,810 263,005 187,804 181,650 163,293 157,790 46,807 32.79% YoY % -2.36% 40.04% 3.39% 11.24% 3.49% 237.10% - Horiz. % 548.65% 561.88% 401.22% 388.08% 348.86% 337.10% 100.00%
NOSH 558,283 571,750 469,512 478,028 441,333 349,636 299,666 10.92% YoY % -2.36% 21.78% -1.78% 8.31% 26.23% 16.68% - Horiz. % 186.30% 190.80% 156.68% 159.52% 147.27% 116.68% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 21.44 % 8.41 % 17.73 % 31.95 % 19.94 % 20.65 % 22.45 % -0.76% YoY % 154.93% -52.57% -44.51% 60.23% -3.44% -8.02% - Horiz. % 95.50% 37.46% 78.98% 142.32% 88.82% 91.98% 100.00%
ROE 2.16 % 0.84 % 2.71 % 1.87 % 1.22 % 1.22 % 3.84 % -9.14% YoY % 157.14% -69.00% 44.92% 53.28% 0.00% -68.23% - Horiz. % 56.25% 21.88% 70.57% 48.70% 31.77% 31.77% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.56 4.41 6.00 2.20 2.25 2.66 2.67 9.33% YoY % 3.40% -26.50% 172.73% -2.22% -15.41% -0.37% - Horiz. % 170.79% 165.17% 224.72% 82.40% 84.27% 99.63% 100.00%
EPS 1.00 0.39 1.08 0.71 0.45 0.55 0.60 8.88% YoY % 156.41% -63.89% 52.11% 57.78% -18.18% -8.33% - Horiz. % 166.67% 65.00% 180.00% 118.33% 75.00% 91.67% 100.00%
DPS 0.00 0.00 1.00 0.00 1.00 0.70 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 42.86% 0.00% - Horiz. % 0.00% 0.00% 142.86% 0.00% 142.86% 100.00% -
NAPS 0.4600 0.4600 0.4000 0.3800 0.3700 0.4513 0.1562 19.71% YoY % 0.00% 15.00% 5.26% 2.70% -18.01% 188.92% - Horiz. % 294.49% 294.49% 256.08% 243.28% 236.88% 288.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.26 4.22 4.71 1.76 1.66 1.56 1.34 21.25% YoY % 0.95% -10.40% 167.61% 6.02% 6.41% 16.42% - Horiz. % 317.91% 314.93% 351.49% 131.34% 123.88% 116.42% 100.00%
EPS 0.93 0.37 0.85 0.57 0.33 0.32 0.30 20.74% YoY % 151.35% -56.47% 49.12% 72.73% 3.13% 6.67% - Horiz. % 310.00% 123.33% 283.33% 190.00% 110.00% 106.67% 100.00%
DPS 0.00 0.00 0.79 0.00 0.74 0.41 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 80.49% 0.00% - Horiz. % 0.00% 0.00% 192.68% 0.00% 180.49% 100.00% -
NAPS 0.4295 0.4399 0.3141 0.3038 0.2731 0.2639 0.0783 32.78% YoY % -2.36% 40.05% 3.39% 11.24% 3.49% 237.04% - Horiz. % 548.53% 561.81% 401.15% 387.99% 348.79% 337.04% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7200 1.2600 0.9350 0.8050 0.6900 0.8800 0.4500 -
P/RPS 15.79 28.54 15.59 36.61 30.62 33.04 16.84 -1.07% YoY % -44.67% 83.07% -57.42% 19.56% -7.32% 96.20% - Horiz. % 93.76% 169.48% 92.58% 217.40% 181.83% 196.20% 100.00%
P/EPS 72.31 325.53 86.21 113.38 153.33 160.00 75.00 -0.61% YoY % -77.79% 277.60% -23.96% -26.05% -4.17% 113.33% - Horiz. % 96.41% 434.04% 114.95% 151.17% 204.44% 213.33% 100.00%
EY 1.38 0.31 1.16 0.88 0.65 0.63 1.33 0.62% YoY % 345.16% -73.28% 31.82% 35.38% 3.17% -52.63% - Horiz. % 103.76% 23.31% 87.22% 66.17% 48.87% 47.37% 100.00%
DY 0.00 0.00 1.07 0.00 1.45 0.80 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 81.25% 0.00% - Horiz. % 0.00% 0.00% 133.75% 0.00% 181.25% 100.00% -
P/NAPS 1.57 2.74 2.34 2.12 1.86 1.95 2.88 -9.61% YoY % -42.70% 17.09% 10.38% 13.98% -4.62% -32.29% - Horiz. % 54.51% 95.14% 81.25% 73.61% 64.58% 67.71% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 26/11/13 -
Price 0.7250 1.1300 0.9500 0.7600 0.9650 0.8500 0.4900 -
P/RPS 15.90 25.60 15.84 34.56 42.82 31.92 18.34 -2.35% YoY % -37.89% 61.62% -54.17% -19.29% 34.15% 74.05% - Horiz. % 86.70% 139.59% 86.37% 188.44% 233.48% 174.05% 100.00%
P/EPS 72.81 291.95 87.60 107.04 214.44 154.55 81.67 -1.89% YoY % -75.06% 233.28% -18.16% -50.08% 38.75% 89.24% - Horiz. % 89.15% 357.48% 107.26% 131.06% 262.57% 189.24% 100.00%
EY 1.37 0.34 1.14 0.93 0.47 0.65 1.22 1.95% YoY % 302.94% -70.18% 22.58% 97.87% -27.69% -46.72% - Horiz. % 112.30% 27.87% 93.44% 76.23% 38.52% 53.28% 100.00%
DY 0.00 0.00 1.05 0.00 1.04 0.82 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 26.83% 0.00% - Horiz. % 0.00% 0.00% 128.05% 0.00% 126.83% 100.00% -
P/NAPS 1.58 2.46 2.38 2.00 2.61 1.88 3.14 -10.81% YoY % -35.77% 3.36% 19.00% -23.37% 38.83% -40.13% - Horiz. % 50.32% 78.34% 75.80% 63.69% 83.12% 59.87% 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 
