Highlights

[N2N] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -0.59%    YoY -     13.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 45,456 41,816 41,717 41,552 40,424 38,902 38,786 11.15%
  QoQ % 8.70% 0.24% 0.40% 2.79% 3.91% 0.30% -
  Horiz. % 117.19% 107.81% 107.56% 107.13% 104.22% 100.30% 100.00%
PBT 14,488 11,776 12,113 11,432 11,516 10,402 9,540 32.09%
  QoQ % 23.03% -2.78% 5.96% -0.73% 10.71% 9.04% -
  Horiz. % 151.87% 123.44% 126.97% 119.83% 120.71% 109.04% 100.00%
Tax -68 -95 -13 0 0 -1,107 -124 -32.98%
  QoQ % 28.42% -612.52% 0.00% 0.00% 0.00% -792.74% -
  Horiz. % 54.84% 76.61% 10.75% -0.00% -0.00% 892.74% 100.00%
NP 14,420 11,681 12,100 11,432 11,516 9,295 9,416 32.83%
  QoQ % 23.45% -3.46% 5.84% -0.73% 23.89% -1.29% -
  Horiz. % 153.14% 124.05% 128.50% 121.41% 122.30% 98.71% 100.00%
NP to SH 14,496 11,747 12,218 11,540 11,608 9,366 9,420 33.26%
  QoQ % 23.40% -3.86% 5.88% -0.59% 23.94% -0.57% -
  Horiz. % 153.89% 124.70% 129.71% 122.51% 123.23% 99.43% 100.00%
Tax Rate 0.47 % 0.81 % 0.11 % - % - % 10.64 % 1.30 % -49.22%
  QoQ % -41.98% 636.36% 0.00% 0.00% 0.00% 718.46% -
  Horiz. % 36.15% 62.31% 8.46% 0.00% 0.00% 818.46% 100.00%
Total Cost 31,036 30,135 29,617 30,120 28,908 29,607 29,370 3.74%
  QoQ % 2.99% 1.75% -1.67% 4.19% -2.36% 0.80% -
  Horiz. % 105.67% 102.60% 100.84% 102.55% 98.42% 100.80% 100.00%
Net Worth 183,553 178,490 179,501 178,260 177,864 167,092 162,363 8.51%
  QoQ % 2.84% -0.56% 0.70% 0.22% 6.45% 2.91% -
  Horiz. % 113.05% 109.93% 110.56% 109.79% 109.55% 102.91% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 4,697 - 9,382 - 8,794 5,850 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.31% -
  Horiz. % 0.00% 80.28% 0.00% 160.35% 0.00% 150.31% 100.00%
Div Payout % - % 39.99 % - % 81.30 % - % 93.90 % 62.11 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 51.18% -
  Horiz. % 0.00% 64.39% 0.00% 130.90% 0.00% 151.18% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 183,553 178,490 179,501 178,260 177,864 167,092 162,363 8.51%
  QoQ % 2.84% -0.56% 0.70% 0.22% 6.45% 2.91% -
  Horiz. % 113.05% 109.93% 110.56% 109.79% 109.55% 102.91% 100.00%
NOSH 470,649 469,712 472,371 469,105 468,064 439,718 438,819 4.77%
  QoQ % 0.20% -0.56% 0.70% 0.22% 6.45% 0.20% -
  Horiz. % 107.25% 107.04% 107.65% 106.90% 106.66% 100.20% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 31.72 % 27.93 % 29.00 % 27.51 % 28.49 % 23.89 % 24.28 % 19.49%
  QoQ % 13.57% -3.69% 5.42% -3.44% 19.25% -1.61% -
  Horiz. % 130.64% 115.03% 119.44% 113.30% 117.34% 98.39% 100.00%
ROE 7.90 % 6.58 % 6.81 % 6.47 % 6.53 % 5.61 % 5.80 % 22.85%
  QoQ % 20.06% -3.38% 5.26% -0.92% 16.40% -3.28% -
  Horiz. % 136.21% 113.45% 117.41% 111.55% 112.59% 96.72% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.66 8.90 8.83 8.86 8.64 8.85 8.84 6.09%
  QoQ % 8.54% 0.79% -0.34% 2.55% -2.37% 0.11% -
  Horiz. % 109.28% 100.68% 99.89% 100.23% 97.74% 100.11% 100.00%
EPS 3.08 2.48 2.59 2.46 2.48 2.13 2.15 27.05%
  QoQ % 24.19% -4.25% 5.28% -0.81% 16.43% -0.93% -
  Horiz. % 143.26% 115.35% 120.47% 114.42% 115.35% 99.07% 100.00%
DPS 0.00 1.00 0.00 2.00 0.00 2.00 1.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.38% -
  Horiz. % 0.00% 75.19% 0.00% 150.38% 0.00% 150.38% 100.00%
NAPS 0.3900 0.3800 0.3800 0.3800 0.3800 0.3800 0.3700 3.57%
  QoQ % 2.63% 0.00% 0.00% 0.00% 0.00% 2.70% -
  Horiz. % 105.41% 102.70% 102.70% 102.70% 102.70% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.60 6.99 6.98 6.95 6.76 6.51 6.49 11.09%
  QoQ % 8.73% 0.14% 0.43% 2.81% 3.84% 0.31% -
  Horiz. % 117.10% 107.70% 107.55% 107.09% 104.16% 100.31% 100.00%
EPS 2.42 1.96 2.04 1.93 1.94 1.57 1.58 32.84%
  QoQ % 23.47% -3.92% 5.70% -0.52% 23.57% -0.63% -
  Horiz. % 153.16% 124.05% 129.11% 122.15% 122.78% 99.37% 100.00%
DPS 0.00 0.79 0.00 1.57 0.00 1.47 0.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 80.61% 0.00% 160.20% 0.00% 150.00% 100.00%
NAPS 0.3070 0.2985 0.3002 0.2982 0.2975 0.2795 0.2716 8.50%
  QoQ % 2.85% -0.57% 0.67% 0.24% 6.44% 2.91% -
  Horiz. % 113.03% 109.90% 110.53% 109.79% 109.54% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.7250 0.7550 0.8050 0.8850 0.8750 0.9800 0.6900 -
P/RPS 7.51 8.48 9.12 9.99 10.13 11.08 7.81 -2.58%
  QoQ % -11.44% -7.02% -8.71% -1.38% -8.57% 41.87% -
  Horiz. % 96.16% 108.58% 116.77% 127.91% 129.71% 141.87% 100.00%
P/EPS 23.54 30.19 31.12 35.98 35.28 46.01 32.14 -18.73%
  QoQ % -22.03% -2.99% -13.51% 1.98% -23.32% 43.15% -
  Horiz. % 73.24% 93.93% 96.83% 111.95% 109.77% 143.15% 100.00%
EY 4.25 3.31 3.21 2.78 2.83 2.17 3.11 23.12%
  QoQ % 28.40% 3.12% 15.47% -1.77% 30.41% -30.23% -
  Horiz. % 136.66% 106.43% 103.22% 89.39% 91.00% 69.77% 100.00%
DY 0.00 1.32 0.00 2.26 0.00 2.04 1.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.70% -
  Horiz. % 0.00% 68.39% 0.00% 117.10% 0.00% 105.70% 100.00%
P/NAPS 1.86 1.99 2.12 2.33 2.30 2.58 1.86 -
  QoQ % -6.53% -6.13% -9.01% 1.30% -10.85% 38.71% -
  Horiz. % 100.00% 106.99% 113.98% 125.27% 123.66% 138.71% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 19/11/15 -
Price 0.7900 0.7450 0.7600 0.8100 0.8000 0.9000 0.9650 -
P/RPS 8.18 8.37 8.61 9.14 9.26 10.17 10.92 -17.50%
  QoQ % -2.27% -2.79% -5.80% -1.30% -8.95% -6.87% -
  Horiz. % 74.91% 76.65% 78.85% 83.70% 84.80% 93.13% 100.00%
P/EPS 25.65 29.79 29.38 32.93 32.26 42.25 44.95 -31.18%
  QoQ % -13.90% 1.40% -10.78% 2.08% -23.64% -6.01% -
  Horiz. % 57.06% 66.27% 65.36% 73.26% 71.77% 93.99% 100.00%
EY 3.90 3.36 3.40 3.04 3.10 2.37 2.22 45.54%
  QoQ % 16.07% -1.18% 11.84% -1.94% 30.80% 6.76% -
  Horiz. % 175.68% 151.35% 153.15% 136.94% 139.64% 106.76% 100.00%
DY 0.00 1.34 0.00 2.47 0.00 2.22 1.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 60.87% -
  Horiz. % 0.00% 97.10% 0.00% 178.99% 0.00% 160.87% 100.00%
P/NAPS 2.03 1.96 2.00 2.13 2.11 2.37 2.61 -15.41%
  QoQ % 3.57% -2.00% -6.10% 0.95% -10.97% -9.20% -
  Horiz. % 77.78% 75.10% 76.63% 81.61% 80.84% 90.80% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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