[N2N] YoY TTM Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 112,591 106,668 107,922 80,144 41,100 37,459 34,429 21.81% YoY % 5.55% -1.16% 34.66% 95.00% 9.72% 8.80% - Horiz. % 327.02% 309.82% 313.46% 232.78% 119.38% 108.80% 100.00%
PBT 25,355 19,209 23,057 20,749 12,332 9,022 7,155 23.45% YoY % 32.00% -16.69% 11.12% 68.25% 36.69% 26.09% - Horiz. % 354.37% 268.47% 322.25% 289.99% 172.35% 126.09% 100.00%
Tax -3,789 -2,721 -6,619 -18 -1,023 -13 -188 64.89% YoY % -39.25% 58.89% -36,672.22% 98.24% -7,769.23% 93.09% - Horiz. % 2,015.43% 1,447.34% 3,520.74% 9.57% 544.15% 6.91% 100.00%
NP 21,566 16,488 16,438 20,731 11,309 9,009 6,967 20.70% YoY % 30.80% 0.30% -20.71% 83.31% 25.53% 29.31% - Horiz. % 309.54% 236.66% 235.94% 297.56% 162.32% 129.31% 100.00%
NP to SH 21,997 16,913 16,757 20,873 11,466 9,012 6,967 21.10% YoY % 30.06% 0.93% -19.72% 82.04% 27.23% 29.35% - Horiz. % 315.73% 242.76% 240.52% 299.60% 164.58% 129.35% 100.00%
Tax Rate 14.94 % 14.17 % 28.71 % 0.09 % 8.30 % 0.14 % 2.63 % 33.54% YoY % 5.43% -50.64% 31,800.00% -98.92% 5,828.57% -94.68% - Horiz. % 568.06% 538.78% 1,091.63% 3.42% 315.59% 5.32% 100.00%
Total Cost 91,025 90,180 91,484 59,413 29,791 28,450 27,462 22.08% YoY % 0.94% -1.43% 53.98% 99.43% 4.71% 3.60% - Horiz. % 331.46% 328.38% 333.13% 216.35% 108.48% 103.60% 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 10,756 11,319 14,430 4,695 9,205 0 7,109 7.14% YoY % -4.98% -21.56% 207.34% -49.00% 0.00% 0.00% - Horiz. % 151.30% 159.22% 202.97% 66.04% 129.48% 0.00% 100.00%
Div Payout % 48.90 % 66.93 % 86.11 % 22.49 % 80.28 % - % 102.04 % -11.53% YoY % -26.94% -22.27% 282.88% -71.99% 0.00% 0.00% - Horiz. % 47.92% 65.59% 84.39% 22.04% 78.68% 0.00% 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 19.15 % 15.46 % 15.23 % 25.87 % 27.52 % 24.05 % 20.24 % -0.92% YoY % 23.87% 1.51% -41.13% -6.00% 14.43% 18.82% - Horiz. % 94.61% 76.38% 75.25% 127.82% 135.97% 118.82% 100.00%
ROE 8.21 % 6.59 % 6.37 % 11.11 % 6.31 % 5.52 % 4.42 % 10.86% YoY % 24.58% 3.45% -42.66% 76.07% 14.31% 24.89% - Horiz. % 185.75% 149.10% 144.12% 251.36% 142.76% 124.89% 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 20.17 19.11 18.88 17.07 8.60 8.49 9.85 12.68% YoY % 5.55% 1.22% 10.60% 98.49% 1.30% -13.81% - Horiz. % 204.77% 194.01% 191.68% 173.30% 87.31% 86.19% 100.00%
EPS 3.94 3.03 2.93 4.45 2.40 2.04 1.99 12.05% YoY % 30.03% 3.41% -34.16% 85.42% 17.65% 2.51% - Horiz. % 197.99% 152.26% 147.24% 223.62% 120.60% 102.51% 100.00%
DPS 1.93 2.03 2.52 1.00 1.93 0.00 2.03 -0.84% YoY % -4.93% -19.44% 152.00% -48.19% 0.00% 0.00% - Horiz. % 95.07% 100.00% 124.14% 49.26% 95.07% 0.00% 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 18.83 17.84 18.05 13.40 6.87 6.27 5.76 21.80% YoY % 5.55% -1.16% 34.70% 95.05% 9.57% 8.85% - Horiz. % 326.91% 309.72% 313.37% 232.64% 119.27% 108.85% 100.00%
EPS 3.68 2.83 2.80 3.49 1.92 1.51 1.17 21.02% YoY % 30.04% 1.07% -19.77% 81.77% 27.15% 29.06% - Horiz. % 314.53% 241.88% 239.32% 298.29% 164.10% 129.06% 100.00%
DPS 1.80 1.89 2.41 0.79 1.54 0.00 1.19 7.13% YoY % -4.76% -21.58% 205.06% -48.70% 0.00% 0.00% - Horiz. % 151.26% 158.82% 202.52% 66.39% 129.41% 0.00% 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 3.35 3.77 6.68 5.48 9.36 8.13 8.94 -15.08% YoY % -11.14% -43.56% 21.90% -41.45% 15.13% -9.06% - Horiz. % 37.47% 42.17% 74.72% 61.30% 104.70% 90.94% 100.00%
P/EPS 17.13 23.77 42.99 21.03 33.56 33.79 44.16 -14.59% YoY % -27.93% -44.71% 104.42% -37.34% -0.68% -23.48% - Horiz. % 38.79% 53.83% 97.35% 47.62% 76.00% 76.52% 100.00%
EY 5.84 4.21 2.33 4.75 2.98 2.96 2.26 17.13% YoY % 38.72% 80.69% -50.95% 59.40% 0.68% 30.97% - Horiz. % 258.41% 186.28% 103.10% 210.18% 131.86% 130.97% 100.00%
DY 2.85 2.82 2.00 1.07 2.39 0.00 2.31 3.56% YoY % 1.06% 41.00% 86.92% -55.23% 0.00% 0.00% - Horiz. % 123.38% 122.08% 86.58% 46.32% 103.46% 0.00% 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 3.64 3.79 5.99 5.57 8.84 11.37 8.63 -13.39% YoY % -3.96% -36.73% 7.54% -36.99% -22.25% 31.75% - Horiz. % 42.18% 43.92% 69.41% 64.54% 102.43% 131.75% 100.00%
P/EPS 18.65 23.93 38.56 21.37 31.69 47.26 42.66 -12.87% YoY % -22.06% -37.94% 80.44% -32.57% -32.95% 10.78% - Horiz. % 43.72% 56.09% 90.39% 50.09% 74.29% 110.78% 100.00%
EY 5.36 4.18 2.59 4.68 3.16 2.12 2.34 14.80% YoY % 28.23% 61.39% -44.66% 48.10% 49.06% -9.40% - Horiz. % 229.06% 178.63% 110.68% 200.00% 135.04% 90.60% 100.00%
DY 2.62 2.80 2.23 1.05 2.53 0.00 2.39 1.54% YoY % -6.43% 25.56% 112.38% -58.50% 0.00% 0.00% - Horiz. % 109.62% 117.15% 93.31% 43.93% 105.86% 0.00% 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 
