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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers