Highlights

[N2N] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     7.10%    YoY -     22.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 38,288 37,204 34,239 34,493 33,116 30,360 31,327 14.36%
  QoQ % 2.91% 8.66% -0.74% 4.16% 9.08% -3.09% -
  Horiz. % 122.22% 118.76% 109.30% 110.11% 105.71% 96.91% 100.00%
PBT 10,306 9,020 7,091 6,965 6,380 6,292 6,180 40.76%
  QoQ % 14.26% 27.20% 1.80% 9.17% 1.40% 1.81% -
  Horiz. % 166.76% 145.95% 114.74% 112.71% 103.24% 101.81% 100.00%
Tax -148 -148 -50 -173 -38 -76 -137 5.30%
  QoQ % 0.00% -196.00% 71.15% -356.14% 50.00% 44.53% -
  Horiz. % 108.03% 108.03% 36.50% 126.52% 27.74% 55.47% 100.00%
NP 10,158 8,872 7,041 6,792 6,342 6,216 6,043 41.51%
  QoQ % 14.50% 26.00% 3.67% 7.10% 2.03% 2.86% -
  Horiz. % 168.10% 146.81% 116.51% 112.39% 104.95% 102.86% 100.00%
NP to SH 10,158 8,872 7,041 6,792 6,342 6,216 6,043 41.51%
  QoQ % 14.50% 26.00% 3.67% 7.10% 2.03% 2.86% -
  Horiz. % 168.10% 146.81% 116.51% 112.39% 104.95% 102.86% 100.00%
Tax Rate 1.44 % 1.64 % 0.71 % 2.49 % 0.60 % 1.21 % 2.22 % -25.13%
  QoQ % -12.20% 130.99% -71.49% 315.00% -50.41% -45.50% -
  Horiz. % 64.86% 73.87% 31.98% 112.16% 27.03% 54.50% 100.00%
Total Cost 28,130 28,332 27,198 27,701 26,774 24,144 25,284 7.39%
  QoQ % -0.71% 4.17% -1.82% 3.46% 10.89% -4.51% -
  Horiz. % 111.26% 112.06% 107.57% 109.56% 105.89% 95.49% 100.00%
Net Worth 167,827 164,132 137,934 158,546 51,144 53,675 49,747 125.44%
  QoQ % 2.25% 18.99% -13.00% 210.00% -4.72% 7.89% -
  Horiz. % 337.36% 329.93% 277.27% 318.70% 102.81% 107.89% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 8,201 10,305 9,418 18,648 - -
  QoQ % 0.00% 0.00% -20.41% 9.41% -49.49% 0.00% -
  Horiz. % 0.00% 0.00% 43.98% 55.26% 50.51% 100.00% -
Div Payout % - % - % 116.48 % 151.72 % 148.51 % 300.00 % - % -
  QoQ % 0.00% 0.00% -23.23% 2.16% -50.50% 0.00% -
  Horiz. % 0.00% 0.00% 38.83% 50.57% 49.50% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 167,827 164,132 137,934 158,546 51,144 53,675 49,747 125.44%
  QoQ % 2.25% 18.99% -13.00% 210.00% -4.72% 7.89% -
  Horiz. % 337.36% 329.93% 277.27% 318.70% 102.81% 107.89% 100.00%
NOSH 441,652 443,600 372,795 351,310 313,960 310,800 302,050 28.91%
  QoQ % -0.44% 18.99% 6.12% 11.90% 1.02% 2.90% -
  Horiz. % 146.22% 146.86% 123.42% 116.31% 103.94% 102.90% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 26.53 % 23.85 % 20.56 % 19.69 % 19.15 % 20.47 % 19.29 % 23.74%
  QoQ % 11.24% 16.00% 4.42% 2.82% -6.45% 6.12% -
  Horiz. % 137.53% 123.64% 106.58% 102.07% 99.27% 106.12% 100.00%
ROE 6.05 % 5.41 % 5.10 % 4.28 % 12.40 % 11.58 % 12.15 % -37.26%
  QoQ % 11.83% 6.08% 19.16% -65.48% 7.08% -4.69% -
  Horiz. % 49.79% 44.53% 41.98% 35.23% 102.06% 95.31% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.67 8.39 9.18 9.82 10.55 9.77 10.37 -11.28%
  QoQ % 3.34% -8.61% -6.52% -6.92% 7.98% -5.79% -
  Horiz. % 83.61% 80.91% 88.52% 94.70% 101.74% 94.21% 100.00%
EPS 2.30 2.00 1.63 1.93 2.02 2.00 2.02 9.07%
  QoQ % 15.00% 22.70% -15.54% -4.46% 1.00% -0.99% -
  Horiz. % 113.86% 99.01% 80.69% 95.54% 100.00% 99.01% 100.00%
DPS 0.00 0.00 2.20 2.93 3.00 6.00 0.00 -
  QoQ % 0.00% 0.00% -24.91% -2.33% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 36.67% 48.83% 50.00% 100.00% -
NAPS 0.3800 0.3700 0.3700 0.4513 0.1629 0.1727 0.1647 74.87%
  QoQ % 2.70% 0.00% -18.01% 177.04% -5.67% 4.86% -
  Horiz. % 230.72% 224.65% 224.65% 274.01% 98.91% 104.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.40 6.22 5.73 5.77 5.54 5.08 5.24 14.30%
  QoQ % 2.89% 8.55% -0.69% 4.15% 9.06% -3.05% -
  Horiz. % 122.14% 118.70% 109.35% 110.11% 105.73% 96.95% 100.00%
EPS 1.70 1.48 1.18 1.14 1.06 1.04 1.01 41.63%
  QoQ % 14.86% 25.42% 3.51% 7.55% 1.92% 2.97% -
  Horiz. % 168.32% 146.53% 116.83% 112.87% 104.95% 102.97% 100.00%
DPS 0.00 0.00 1.37 1.72 1.58 3.12 0.00 -
  QoQ % 0.00% 0.00% -20.35% 8.86% -49.36% 0.00% -
  Horiz. % 0.00% 0.00% 43.91% 55.13% 50.64% 100.00% -
NAPS 0.2807 0.2745 0.2307 0.2652 0.0855 0.0898 0.0832 125.45%
  QoQ % 2.26% 18.99% -13.01% 210.18% -4.79% 7.93% -
  Horiz. % 337.38% 329.93% 277.28% 318.75% 102.76% 107.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.7800 0.8350 0.8950 0.8800 1.0500 0.8100 0.4950 -
P/RPS 9.00 9.96 9.74 8.96 9.95 8.29 4.77 52.87%
  QoQ % -9.64% 2.26% 8.71% -9.95% 20.02% 73.79% -
  Horiz. % 188.68% 208.81% 204.19% 187.84% 208.60% 173.79% 100.00%
P/EPS 33.91 41.75 47.39 45.52 51.98 40.50 24.74 23.46%
  QoQ % -18.78% -11.90% 4.11% -12.43% 28.35% 63.70% -
  Horiz. % 137.07% 168.76% 191.55% 183.99% 210.11% 163.70% 100.00%
EY 2.95 2.40 2.11 2.20 1.92 2.47 4.04 -18.96%
  QoQ % 22.92% 13.74% -4.09% 14.58% -22.27% -38.86% -
  Horiz. % 73.02% 59.41% 52.23% 54.46% 47.52% 61.14% 100.00%
DY 0.00 0.00 2.46 3.33 2.86 7.41 0.00 -
  QoQ % 0.00% 0.00% -26.13% 16.43% -61.40% 0.00% -
  Horiz. % 0.00% 0.00% 33.20% 44.94% 38.60% 100.00% -
P/NAPS 2.05 2.26 2.42 1.95 6.45 4.69 3.01 -22.65%
  QoQ % -9.29% -6.61% 24.10% -69.77% 37.53% 55.81% -
  Horiz. % 68.11% 75.08% 80.40% 64.78% 214.29% 155.81% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 25/05/15 27/02/15 20/11/14 21/08/14 22/05/14 25/02/14 -
Price 0.7500 0.8250 0.8500 0.8500 0.9200 1.0400 0.7750 -
P/RPS 8.65 9.84 9.25 8.66 8.72 10.65 7.47 10.30%
  QoQ % -12.09% 6.38% 6.81% -0.69% -18.12% 42.57% -
  Horiz. % 115.80% 131.73% 123.83% 115.93% 116.73% 142.57% 100.00%
P/EPS 32.61 41.25 45.00 43.97 45.54 52.00 38.74 -10.88%
  QoQ % -20.95% -8.33% 2.34% -3.45% -12.42% 34.23% -
  Horiz. % 84.18% 106.48% 116.16% 113.50% 117.55% 134.23% 100.00%
EY 3.07 2.42 2.22 2.27 2.20 1.92 2.58 12.33%
  QoQ % 26.86% 9.01% -2.20% 3.18% 14.58% -25.58% -
  Horiz. % 118.99% 93.80% 86.05% 87.98% 85.27% 74.42% 100.00%
DY 0.00 0.00 2.59 3.45 3.26 5.77 0.00 -
  QoQ % 0.00% 0.00% -24.93% 5.83% -43.50% 0.00% -
  Horiz. % 0.00% 0.00% 44.89% 59.79% 56.50% 100.00% -
P/NAPS 1.97 2.23 2.30 1.88 5.65 6.02 4.71 -44.16%
  QoQ % -11.66% -3.04% 22.34% -66.73% -6.15% 27.81% -
  Horiz. % 41.83% 47.35% 48.83% 39.92% 119.96% 127.81% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers