Highlights

[N2N] YoY Quarter Result on 2012-12-31 [#4]


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 9,812 8,369 8,560 7,472 5,815 4,239 2,582 24.91%
  YoY % 17.24% -2.23% 14.56% 28.50% 37.18% 64.18% -
  Horiz. % 380.02% 324.13% 331.53% 289.39% 225.21% 164.18% 100.00%
PBT 3,247 1,867 1,931 437 553 134 -11,074 -
  YoY % 73.92% -3.31% 341.88% -20.98% 312.69% 101.21% -
  Horiz. % -29.32% -16.86% -17.44% -3.95% -4.99% -1.21% 100.00%
Tax -1,014 80 -58 -141 -114 -1 -39 72.08%
  YoY % -1,367.50% 237.93% 58.87% -23.68% -11,300.00% 97.44% -
  Horiz. % 2,600.00% -205.13% 148.72% 361.54% 292.31% 2.56% 100.00%
NP 2,233 1,947 1,873 296 439 133 -11,113 -
  YoY % 14.69% 3.95% 532.77% -32.57% 230.08% 101.20% -
  Horiz. % -20.09% -17.52% -16.85% -2.66% -3.95% -1.20% 100.00%
NP to SH 2,301 1,947 1,873 296 439 133 -11,113 -
  YoY % 18.18% 3.95% 532.77% -32.57% 230.08% 101.20% -
  Horiz. % -20.71% -17.52% -16.85% -2.66% -3.95% -1.20% 100.00%
Tax Rate 31.23 % -4.28 % 3.00 % 32.27 % 20.61 % 0.75 % - % -
  YoY % 829.67% -242.67% -90.70% 56.57% 2,648.00% 0.00% -
  Horiz. % 4,164.00% -570.67% 400.00% 4,302.67% 2,748.00% 100.00% -
Total Cost 7,579 6,422 6,687 7,176 5,376 4,106 13,695 -9.39%
  YoY % 18.02% -3.96% -6.81% 33.48% 30.93% -70.02% -
  Horiz. % 55.34% 46.89% 48.83% 52.40% 39.26% 29.98% 100.00%
Net Worth 168,150 139,014 48,849 39,575 38,330 35,516 46,917 23.70%
  YoY % 20.96% 184.58% 23.43% 3.25% 7.92% -24.30% -
  Horiz. % 358.40% 296.30% 104.12% 84.35% 81.70% 75.70% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,425 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 192.31 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 168,150 139,014 48,849 39,575 38,330 35,516 46,917 23.70%
  YoY % 20.96% 184.58% 23.43% 3.25% 7.92% -24.30% -
  Horiz. % 358.40% 296.30% 104.12% 84.35% 81.70% 75.70% 100.00%
NOSH 442,500 375,714 302,096 295,999 297,368 262,500 298,834 6.76%
  YoY % 17.78% 24.37% 2.06% -0.46% 13.28% -12.16% -
  Horiz. % 148.08% 125.73% 101.09% 99.05% 99.51% 87.84% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 22.76 % 23.26 % 21.88 % 3.96 % 7.55 % 3.14 % -430.40 % -
  YoY % -2.15% 6.31% 452.53% -47.55% 140.45% 100.73% -
  Horiz. % -5.29% -5.40% -5.08% -0.92% -1.75% -0.73% 100.00%
ROE 1.37 % 1.40 % 3.83 % 0.75 % 1.15 % 0.37 % -23.69 % -
  YoY % -2.14% -63.45% 410.67% -34.78% 210.81% 101.56% -
  Horiz. % -5.78% -5.91% -16.17% -3.17% -4.85% -1.56% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.22 2.23 2.83 2.52 1.96 1.61 0.86 17.11%
  YoY % -0.45% -21.20% 12.30% 28.57% 21.74% 87.21% -
  Horiz. % 258.14% 259.30% 329.07% 293.02% 227.91% 187.21% 100.00%
EPS 0.52 0.52 0.62 0.10 0.15 0.04 -3.72 -
  YoY % 0.00% -16.13% 520.00% -33.33% 275.00% 101.08% -
  Horiz. % -13.98% -13.98% -16.67% -2.69% -4.03% -1.08% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.3800 0.3700 0.1617 0.1337 0.1289 0.1353 0.1570 15.86%
  YoY % 2.70% 128.82% 20.94% 3.72% -4.73% -13.82% -
  Horiz. % 242.04% 235.67% 102.99% 85.16% 82.10% 86.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.64 1.40 1.43 1.25 0.97 0.71 0.43 24.98%
  YoY % 17.14% -2.10% 14.40% 28.87% 36.62% 65.12% -
  Horiz. % 381.40% 325.58% 332.56% 290.70% 225.58% 165.12% 100.00%
EPS 0.38 0.33 0.31 0.05 0.07 0.02 -1.86 -
  YoY % 15.15% 6.45% 520.00% -28.57% 250.00% 101.08% -
  Horiz. % -20.43% -17.74% -16.67% -2.69% -3.76% -1.08% 100.00%
DPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.2812 0.2325 0.0817 0.0662 0.0641 0.0594 0.0785 23.68%
  YoY % 20.95% 184.58% 23.41% 3.28% 7.91% -24.33% -
  Horiz. % 358.22% 296.18% 104.08% 84.33% 81.66% 75.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.9800 0.8950 0.4950 0.4600 0.2600 0.2800 0.3100 -
P/RPS 44.20 40.18 17.47 18.22 13.30 17.34 35.88 3.54%
  YoY % 10.00% 129.99% -4.12% 36.99% -23.30% -51.67% -
  Horiz. % 123.19% 111.98% 48.69% 50.78% 37.07% 48.33% 100.00%
P/EPS 188.46 172.71 79.84 460.00 176.12 552.63 -8.34 -
  YoY % 9.12% 116.32% -82.64% 161.19% -68.13% 6,726.26% -
  Horiz. % -2,259.71% -2,070.86% -957.31% -5,515.59% -2,111.75% -6,626.26% 100.00%
EY 0.53 0.58 1.25 0.22 0.57 0.18 -12.00 -
  YoY % -8.62% -53.60% 468.18% -61.40% 216.67% 101.50% -
  Horiz. % -4.42% -4.83% -10.42% -1.83% -4.75% -1.50% 100.00%
DY 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.58 2.42 3.06 3.44 2.02 2.07 1.97 4.60%
  YoY % 6.61% -20.92% -11.05% 70.30% -2.42% 5.08% -
  Horiz. % 130.96% 122.84% 155.33% 174.62% 102.54% 105.08% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 22/02/11 24/02/10 -
Price 0.9000 0.8500 0.7750 0.4550 0.4700 0.2700 0.2800 -
P/RPS 40.59 38.16 27.35 18.02 24.03 16.72 32.41 3.82%
  YoY % 6.37% 39.52% 51.78% -25.01% 43.72% -48.41% -
  Horiz. % 125.24% 117.74% 84.39% 55.60% 74.14% 51.59% 100.00%
P/EPS 173.08 164.03 125.00 455.00 318.37 532.89 -7.53 -
  YoY % 5.52% 31.22% -72.53% 42.92% -40.26% 7,176.89% -
  Horiz. % -2,298.54% -2,178.35% -1,660.03% -6,042.50% -4,228.02% -7,076.89% 100.00%
EY 0.58 0.61 0.80 0.22 0.31 0.19 -13.28 -
  YoY % -4.92% -23.75% 263.64% -29.03% 63.16% 101.43% -
  Horiz. % -4.37% -4.59% -6.02% -1.66% -2.33% -1.43% 100.00%
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.37 2.30 4.79 3.40 3.65 2.00 1.78 4.88%
  YoY % 3.04% -51.98% 40.88% -6.85% 82.50% 12.36% -
  Horiz. % 133.15% 129.21% 269.10% 191.01% 205.06% 112.36% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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