Highlights

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


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 38,902 34,238 31,327 26,611 20,719 14,949 12,271 21.19%
  YoY % 13.62% 9.29% 17.72% 28.44% 38.60% 21.82% -
  Horiz. % 317.02% 279.02% 255.29% 216.86% 168.85% 121.82% 100.00%
PBT 10,402 7,091 6,178 1,948 -1,154 -6,442 -21,594 -
  YoY % 46.69% 14.78% 217.15% 268.80% 82.09% 70.17% -
  Horiz. % -48.17% -32.84% -28.61% -9.02% 5.34% 29.83% 100.00%
Tax -1,106 -50 -137 -159 -322 -4 -39 74.58%
  YoY % -2,112.00% 63.50% 13.84% 50.62% -7,950.00% 89.74% -
  Horiz. % 2,835.90% 128.21% 351.28% 407.69% 825.64% 10.26% 100.00%
NP 9,296 7,041 6,041 1,789 -1,476 -6,446 -21,633 -
  YoY % 32.03% 16.55% 237.67% 221.21% 77.10% 70.20% -
  Horiz. % -42.97% -32.55% -27.92% -8.27% 6.82% 29.80% 100.00%
NP to SH 9,367 7,041 6,041 1,789 -1,476 -6,446 -21,633 -
  YoY % 33.04% 16.55% 237.67% 221.21% 77.10% 70.20% -
  Horiz. % -43.30% -32.55% -27.92% -8.27% 6.82% 29.80% 100.00%
Tax Rate 10.63 % 0.71 % 2.22 % 8.16 % - % - % - % -
  YoY % 1,397.18% -68.02% -72.79% 0.00% 0.00% 0.00% -
  Horiz. % 130.27% 8.70% 27.21% 100.00% - - -
Total Cost 29,606 27,197 25,286 24,822 22,195 21,395 33,904 -2.23%
  YoY % 8.86% 7.56% 1.87% 11.84% 3.74% -36.90% -
  Horiz. % 87.32% 80.22% 74.58% 73.21% 65.46% 63.10% 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 11,773 0 0 0 0 0 -
  YoY % -62.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.58% 100.00% - - - - -
Div Payout % 47.24 % 167.22 % - % - % - % - % - % -
  YoY % -71.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.25% 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 23.90 % 20.56 % 19.28 % 6.72 % -7.12 % -43.12 % -176.29 % -
  YoY % 16.25% 6.64% 186.90% 194.38% 83.49% 75.54% -
  Horiz. % -13.56% -11.66% -10.94% -3.81% 4.04% 24.46% 100.00%
ROE 5.57 % 5.06 % 12.37 % 4.52 % -3.85 % -18.15 % -46.11 % -
  YoY % 10.08% -59.09% 173.67% 217.40% 78.79% 60.64% -
  Horiz. % -12.08% -10.97% -26.83% -9.80% 8.35% 39.36% 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 8.79 9.11 10.37 8.99 6.97 5.69 4.11 13.50%
  YoY % -3.51% -12.15% 15.35% 28.98% 22.50% 38.44% -
  Horiz. % 213.87% 221.65% 252.31% 218.73% 169.59% 138.44% 100.00%
EPS 2.12 1.87 2.00 0.60 -0.50 -2.46 -7.24 -
  YoY % 13.37% -6.50% 233.33% 220.00% 79.67% 66.02% -
  Horiz. % -29.28% -25.83% -27.62% -8.29% 6.91% 33.98% 100.00%
DPS 1.00 3.13 0.00 0.00 0.00 0.00 0.00 -
  YoY % -68.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.95% 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 6.51 5.73 5.24 4.45 3.47 2.50 2.05 21.23%
  YoY % 13.61% 9.35% 17.75% 28.24% 38.80% 21.95% -
  Horiz. % 317.56% 279.51% 255.61% 217.07% 169.27% 121.95% 100.00%
EPS 1.57 1.18 1.01 0.30 -0.25 -1.08 -3.62 -
  YoY % 33.05% 16.83% 236.67% 220.00% 76.85% 70.17% -
  Horiz. % -43.37% -32.60% -27.90% -8.29% 6.91% 29.83% 100.00%
DPS 0.74 1.97 0.00 0.00 0.00 0.00 0.00 -
  YoY % -62.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.56% 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 11.15 9.82 4.77 5.12 3.73 4.92 7.55 6.71%
  YoY % 13.54% 105.87% -6.84% 37.27% -24.19% -34.83% -
  Horiz. % 147.68% 130.07% 63.18% 67.81% 49.40% 65.17% 100.00%
P/EPS 46.30 47.76 24.75 76.11 -52.38 -11.40 -4.28 -
  YoY % -3.06% 92.97% -67.48% 245.30% -359.47% -166.36% -
  Horiz. % -1,081.78% -1,115.89% -578.27% -1,778.27% 1,223.83% 266.36% 100.00%
EY 2.16 2.09 4.04 1.31 -1.91 -8.77 -23.35 -
  YoY % 3.35% -48.27% 208.40% 168.59% 78.22% 62.44% -
  Horiz. % -9.25% -8.95% -17.30% -5.61% 8.18% 37.56% 100.00%
DY 1.02 3.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -70.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.14% 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 10.24 9.33 7.47 5.06 6.75 4.74 6.82 7.01%
  YoY % 9.75% 24.90% 47.63% -25.04% 42.41% -30.50% -
  Horiz. % 150.15% 136.80% 109.53% 74.19% 98.97% 69.50% 100.00%
P/EPS 42.52 45.36 38.76 75.28 -94.69 -11.00 -3.87 -
  YoY % -6.26% 17.03% -48.51% 179.50% -760.82% -184.24% -
  Horiz. % -1,098.71% -1,172.09% -1,001.55% -1,945.22% 2,446.77% 284.24% 100.00%
EY 2.35 2.20 2.58 1.33 -1.06 -9.09 -25.85 -
  YoY % 6.82% -14.73% 93.98% 225.47% 88.34% 64.84% -
  Horiz. % -9.09% -8.51% -9.98% -5.15% 4.10% 35.16% 100.00%
DY 1.11 3.69 0.00 0.00 0.00 0.00 0.00 -
  YoY % -69.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.08% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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