Highlights

[N2N] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     2.03%    YoY -     33.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 37,204 34,239 34,493 33,116 30,360 31,327 30,356 14.54%
  QoQ % 8.66% -0.74% 4.16% 9.08% -3.09% 3.20% -
  Horiz. % 122.56% 112.79% 113.63% 109.09% 100.01% 103.20% 100.00%
PBT 9,020 7,091 6,965 6,380 6,292 6,180 5,662 36.43%
  QoQ % 27.20% 1.80% 9.17% 1.40% 1.81% 9.14% -
  Horiz. % 159.29% 125.22% 123.00% 112.67% 111.11% 109.14% 100.00%
Tax -148 -50 -173 -38 -76 -137 -105 25.47%
  QoQ % -196.00% 71.15% -356.14% 50.00% 44.53% -30.06% -
  Horiz. % 140.51% 47.47% 164.56% 36.08% 72.15% 130.06% 100.00%
NP 8,872 7,041 6,792 6,342 6,216 6,043 5,557 36.63%
  QoQ % 26.00% 3.67% 7.10% 2.03% 2.86% 8.74% -
  Horiz. % 159.64% 126.70% 122.22% 114.12% 111.85% 108.74% 100.00%
NP to SH 8,872 7,041 6,792 6,342 6,216 6,043 5,557 36.63%
  QoQ % 26.00% 3.67% 7.10% 2.03% 2.86% 8.74% -
  Horiz. % 159.64% 126.70% 122.22% 114.12% 111.85% 108.74% 100.00%
Tax Rate 1.64 % 0.71 % 2.49 % 0.60 % 1.21 % 2.22 % 1.86 % -8.06%
  QoQ % 130.99% -71.49% 315.00% -50.41% -45.50% 19.35% -
  Horiz. % 88.17% 38.17% 133.87% 32.26% 65.05% 119.35% 100.00%
Total Cost 28,332 27,198 27,701 26,774 24,144 25,284 24,798 9.30%
  QoQ % 4.17% -1.82% 3.46% 10.89% -4.51% 1.96% -
  Horiz. % 114.25% 109.68% 111.70% 107.97% 97.36% 101.96% 100.00%
Net Worth 164,132 137,934 158,546 51,144 53,675 49,747 46,837 130.89%
  QoQ % 18.99% -13.00% 210.00% -4.72% 7.89% 6.21% -
  Horiz. % 350.43% 294.50% 338.50% 109.19% 114.60% 106.21% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 8,201 10,305 9,418 18,648 - - -
  QoQ % 0.00% -20.41% 9.41% -49.49% 0.00% 0.00% -
  Horiz. % 0.00% 43.98% 55.26% 50.51% 100.00% - -
Div Payout % - % 116.48 % 151.72 % 148.51 % 300.00 % - % - % -
  QoQ % 0.00% -23.23% 2.16% -50.50% 0.00% 0.00% -
  Horiz. % 0.00% 38.83% 50.57% 49.50% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 164,132 137,934 158,546 51,144 53,675 49,747 46,837 130.89%
  QoQ % 18.99% -13.00% 210.00% -4.72% 7.89% 6.21% -
  Horiz. % 350.43% 294.50% 338.50% 109.19% 114.60% 106.21% 100.00%
NOSH 443,600 372,795 351,310 313,960 310,800 302,050 299,856 29.86%
  QoQ % 18.99% 6.12% 11.90% 1.02% 2.90% 0.73% -
  Horiz. % 147.94% 124.32% 117.16% 104.70% 103.65% 100.73% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.85 % 20.56 % 19.69 % 19.15 % 20.47 % 19.29 % 18.31 % 19.29%
  QoQ % 16.00% 4.42% 2.82% -6.45% 6.12% 5.35% -
  Horiz. % 130.26% 112.29% 107.54% 104.59% 111.80% 105.35% 100.00%
ROE 5.41 % 5.10 % 4.28 % 12.40 % 11.58 % 12.15 % 11.87 % -40.80%
  QoQ % 6.08% 19.16% -65.48% 7.08% -4.69% 2.36% -
  Horiz. % 45.58% 42.97% 36.06% 104.47% 97.56% 102.36% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.39 9.18 9.82 10.55 9.77 10.37 10.12 -11.76%
  QoQ % -8.61% -6.52% -6.92% 7.98% -5.79% 2.47% -
  Horiz. % 82.91% 90.71% 97.04% 104.25% 96.54% 102.47% 100.00%
EPS 2.00 1.63 1.93 2.02 2.00 2.02 1.85 5.34%
  QoQ % 22.70% -15.54% -4.46% 1.00% -0.99% 9.19% -
  Horiz. % 108.11% 88.11% 104.32% 109.19% 108.11% 109.19% 100.00%
DPS 0.00 2.20 2.93 3.00 6.00 0.00 0.00 -
  QoQ % 0.00% -24.91% -2.33% -50.00% 0.00% 0.00% -
  Horiz. % 0.00% 36.67% 48.83% 50.00% 100.00% - -
NAPS 0.3700 0.3700 0.4513 0.1629 0.1727 0.1647 0.1562 77.79%
  QoQ % 0.00% -18.01% 177.04% -5.67% 4.86% 5.44% -
  Horiz. % 236.88% 236.88% 288.92% 104.29% 110.56% 105.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.22 5.73 5.77 5.54 5.08 5.24 5.08 14.46%
  QoQ % 8.55% -0.69% 4.15% 9.06% -3.05% 3.15% -
  Horiz. % 122.44% 112.80% 113.58% 109.06% 100.00% 103.15% 100.00%
EPS 1.48 1.18 1.14 1.06 1.04 1.01 0.93 36.35%
  QoQ % 25.42% 3.51% 7.55% 1.92% 2.97% 8.60% -
  Horiz. % 159.14% 126.88% 122.58% 113.98% 111.83% 108.60% 100.00%
DPS 0.00 1.37 1.72 1.58 3.12 0.00 0.00 -
  QoQ % 0.00% -20.35% 8.86% -49.36% 0.00% 0.00% -
  Horiz. % 0.00% 43.91% 55.13% 50.64% 100.00% - -
NAPS 0.2745 0.2307 0.2652 0.0855 0.0898 0.0832 0.0783 130.95%
  QoQ % 18.99% -13.01% 210.18% -4.79% 7.93% 6.26% -
  Horiz. % 350.57% 294.64% 338.70% 109.20% 114.69% 106.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8350 0.8950 0.8800 1.0500 0.8100 0.4950 0.4500 -
P/RPS 9.96 9.74 8.96 9.95 8.29 4.77 4.45 71.19%
  QoQ % 2.26% 8.71% -9.95% 20.02% 73.79% 7.19% -
  Horiz. % 223.82% 218.88% 201.35% 223.60% 186.29% 107.19% 100.00%
P/EPS 41.75 47.39 45.52 51.98 40.50 24.74 24.28 43.58%
  QoQ % -11.90% 4.11% -12.43% 28.35% 63.70% 1.89% -
  Horiz. % 171.95% 195.18% 187.48% 214.09% 166.80% 101.89% 100.00%
EY 2.40 2.11 2.20 1.92 2.47 4.04 4.12 -30.27%
  QoQ % 13.74% -4.09% 14.58% -22.27% -38.86% -1.94% -
  Horiz. % 58.25% 51.21% 53.40% 46.60% 59.95% 98.06% 100.00%
DY 0.00 2.46 3.33 2.86 7.41 0.00 0.00 -
  QoQ % 0.00% -26.13% 16.43% -61.40% 0.00% 0.00% -
  Horiz. % 0.00% 33.20% 44.94% 38.60% 100.00% - -
P/NAPS 2.26 2.42 1.95 6.45 4.69 3.01 2.88 -14.94%
  QoQ % -6.61% 24.10% -69.77% 37.53% 55.81% 4.51% -
  Horiz. % 78.47% 84.03% 67.71% 223.96% 162.85% 104.51% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 -
Price 0.8250 0.8500 0.8500 0.9200 1.0400 0.7750 0.4900 -
P/RPS 9.84 9.25 8.66 8.72 10.65 7.47 4.84 60.55%
  QoQ % 6.38% 6.81% -0.69% -18.12% 42.57% 54.34% -
  Horiz. % 203.31% 191.12% 178.93% 180.17% 220.04% 154.34% 100.00%
P/EPS 41.25 45.00 43.97 45.54 52.00 38.74 26.44 34.55%
  QoQ % -8.33% 2.34% -3.45% -12.42% 34.23% 46.52% -
  Horiz. % 156.01% 170.20% 166.30% 172.24% 196.67% 146.52% 100.00%
EY 2.42 2.22 2.27 2.20 1.92 2.58 3.78 -25.74%
  QoQ % 9.01% -2.20% 3.18% 14.58% -25.58% -31.75% -
  Horiz. % 64.02% 58.73% 60.05% 58.20% 50.79% 68.25% 100.00%
DY 0.00 2.59 3.45 3.26 5.77 0.00 0.00 -
  QoQ % 0.00% -24.93% 5.83% -43.50% 0.00% 0.00% -
  Horiz. % 0.00% 44.89% 59.79% 56.50% 100.00% - -
P/NAPS 2.23 2.30 1.88 5.65 6.02 4.71 3.14 -20.42%
  QoQ % -3.04% 22.34% -66.73% -6.15% 27.81% 50.00% -
  Horiz. % 71.02% 73.25% 59.87% 179.94% 191.72% 150.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS