Highlights

[N2N] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -7.27%    YoY -     38.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 41,552 40,424 38,902 38,786 38,288 37,204 34,239 13.79%
  QoQ % 2.79% 3.91% 0.30% 1.30% 2.91% 8.66% -
  Horiz. % 121.36% 118.06% 113.62% 113.28% 111.83% 108.66% 100.00%
PBT 11,432 11,516 10,402 9,540 10,306 9,020 7,091 37.53%
  QoQ % -0.73% 10.71% 9.04% -7.43% 14.26% 27.20% -
  Horiz. % 161.22% 162.40% 146.69% 134.54% 145.34% 127.20% 100.00%
Tax 0 0 -1,107 -124 -148 -148 -50 -
  QoQ % 0.00% 0.00% -792.74% 16.22% 0.00% -196.00% -
  Horiz. % -0.00% -0.00% 2,214.00% 248.00% 296.00% 296.00% 100.00%
NP 11,432 11,516 9,295 9,416 10,158 8,872 7,041 38.18%
  QoQ % -0.73% 23.89% -1.29% -7.30% 14.50% 26.00% -
  Horiz. % 162.36% 163.56% 132.01% 133.73% 144.27% 126.00% 100.00%
NP to SH 11,540 11,608 9,366 9,420 10,158 8,872 7,041 39.05%
  QoQ % -0.59% 23.94% -0.57% -7.27% 14.50% 26.00% -
  Horiz. % 163.90% 164.86% 133.02% 133.79% 144.27% 126.00% 100.00%
Tax Rate - % - % 10.64 % 1.30 % 1.44 % 1.64 % 0.71 % -
  QoQ % 0.00% 0.00% 718.46% -9.72% -12.20% 130.99% -
  Horiz. % 0.00% 0.00% 1,498.59% 183.10% 202.82% 230.99% 100.00%
Total Cost 30,120 28,908 29,607 29,370 28,130 28,332 27,198 7.05%
  QoQ % 4.19% -2.36% 0.80% 4.41% -0.71% 4.17% -
  Horiz. % 110.74% 106.29% 108.86% 107.99% 103.43% 104.17% 100.00%
Net Worth 178,260 177,864 167,092 162,363 167,827 164,132 137,934 18.66%
  QoQ % 0.22% 6.45% 2.91% -3.26% 2.25% 18.99% -
  Horiz. % 129.24% 128.95% 121.14% 117.71% 121.67% 118.99% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,382 - 8,794 5,850 - - 8,201 9.39%
  QoQ % 0.00% 0.00% 50.31% 0.00% 0.00% 0.00% -
  Horiz. % 114.40% 0.00% 107.23% 71.34% 0.00% 0.00% 100.00%
Div Payout % 81.30 % - % 93.90 % 62.11 % - % - % 116.48 % -21.33%
  QoQ % 0.00% 0.00% 51.18% 0.00% 0.00% 0.00% -
  Horiz. % 69.80% 0.00% 80.61% 53.32% 0.00% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 178,260 177,864 167,092 162,363 167,827 164,132 137,934 18.66%
  QoQ % 0.22% 6.45% 2.91% -3.26% 2.25% 18.99% -
  Horiz. % 129.24% 128.95% 121.14% 117.71% 121.67% 118.99% 100.00%
NOSH 469,105 468,064 439,718 438,819 441,652 443,600 372,795 16.57%
  QoQ % 0.22% 6.45% 0.20% -0.64% -0.44% 18.99% -
  Horiz. % 125.83% 125.56% 117.95% 117.71% 118.47% 118.99% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 27.51 % 28.49 % 23.89 % 24.28 % 26.53 % 23.85 % 20.56 % 21.45%
  QoQ % -3.44% 19.25% -1.61% -8.48% 11.24% 16.00% -
  Horiz. % 133.80% 138.57% 116.20% 118.09% 129.04% 116.00% 100.00%
ROE 6.47 % 6.53 % 5.61 % 5.80 % 6.05 % 5.41 % 5.10 % 17.21%
  QoQ % -0.92% 16.40% -3.28% -4.13% 11.83% 6.08% -
  Horiz. % 126.86% 128.04% 110.00% 113.73% 118.63% 106.08% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.86 8.64 8.85 8.84 8.67 8.39 9.18 -2.34%
  QoQ % 2.55% -2.37% 0.11% 1.96% 3.34% -8.61% -
  Horiz. % 96.51% 94.12% 96.41% 96.30% 94.44% 91.39% 100.00%
EPS 2.46 2.48 2.13 2.15 2.30 2.00 1.63 31.61%
  QoQ % -0.81% 16.43% -0.93% -6.52% 15.00% 22.70% -
  Horiz. % 150.92% 152.15% 130.67% 131.90% 141.10% 122.70% 100.00%
DPS 2.00 0.00 2.00 1.33 0.00 0.00 2.20 -6.16%
  QoQ % 0.00% 0.00% 50.38% 0.00% 0.00% 0.00% -
  Horiz. % 90.91% 0.00% 90.91% 60.45% 0.00% 0.00% 100.00%
NAPS 0.3800 0.3800 0.3800 0.3700 0.3800 0.3700 0.3700 1.80%
  QoQ % 0.00% 0.00% 2.70% -2.63% 2.70% 0.00% -
  Horiz. % 102.70% 102.70% 102.70% 100.00% 102.70% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.95 6.76 6.51 6.49 6.40 6.22 5.73 13.75%
  QoQ % 2.81% 3.84% 0.31% 1.41% 2.89% 8.55% -
  Horiz. % 121.29% 117.98% 113.61% 113.26% 111.69% 108.55% 100.00%
EPS 1.93 1.94 1.57 1.58 1.70 1.48 1.18 38.86%
  QoQ % -0.52% 23.57% -0.63% -7.06% 14.86% 25.42% -
  Horiz. % 163.56% 164.41% 133.05% 133.90% 144.07% 125.42% 100.00%
DPS 1.57 0.00 1.47 0.98 0.00 0.00 1.37 9.52%
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.60% 0.00% 107.30% 71.53% 0.00% 0.00% 100.00%
NAPS 0.2982 0.2975 0.2795 0.2716 0.2807 0.2745 0.2307 18.68%
  QoQ % 0.24% 6.44% 2.91% -3.24% 2.26% 18.99% -
  Horiz. % 129.26% 128.96% 121.15% 117.73% 121.67% 118.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.8850 0.8750 0.9800 0.6900 0.7800 0.8350 0.8950 -
P/RPS 9.99 10.13 11.08 7.81 9.00 9.96 9.74 1.71%
  QoQ % -1.38% -8.57% 41.87% -13.22% -9.64% 2.26% -
  Horiz. % 102.57% 104.00% 113.76% 80.18% 92.40% 102.26% 100.00%
P/EPS 35.98 35.28 46.01 32.14 33.91 41.75 47.39 -16.79%
  QoQ % 1.98% -23.32% 43.15% -5.22% -18.78% -11.90% -
  Horiz. % 75.92% 74.45% 97.09% 67.82% 71.56% 88.10% 100.00%
EY 2.78 2.83 2.17 3.11 2.95 2.40 2.11 20.20%
  QoQ % -1.77% 30.41% -30.23% 5.42% 22.92% 13.74% -
  Horiz. % 131.75% 134.12% 102.84% 147.39% 139.81% 113.74% 100.00%
DY 2.26 0.00 2.04 1.93 0.00 0.00 2.46 -5.50%
  QoQ % 0.00% 0.00% 5.70% 0.00% 0.00% 0.00% -
  Horiz. % 91.87% 0.00% 82.93% 78.46% 0.00% 0.00% 100.00%
P/NAPS 2.33 2.30 2.58 1.86 2.05 2.26 2.42 -2.50%
  QoQ % 1.30% -10.85% 38.71% -9.27% -9.29% -6.61% -
  Horiz. % 96.28% 95.04% 106.61% 76.86% 84.71% 93.39% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 23/05/16 26/02/16 19/11/15 20/08/15 25/05/15 27/02/15 -
Price 0.8100 0.8000 0.9000 0.9650 0.7500 0.8250 0.8500 -
P/RPS 9.14 9.26 10.17 10.92 8.65 9.84 9.25 -0.80%
  QoQ % -1.30% -8.95% -6.87% 26.24% -12.09% 6.38% -
  Horiz. % 98.81% 100.11% 109.95% 118.05% 93.51% 106.38% 100.00%
P/EPS 32.93 32.26 42.25 44.95 32.61 41.25 45.00 -18.81%
  QoQ % 2.08% -23.64% -6.01% 37.84% -20.95% -8.33% -
  Horiz. % 73.18% 71.69% 93.89% 99.89% 72.47% 91.67% 100.00%
EY 3.04 3.10 2.37 2.22 3.07 2.42 2.22 23.34%
  QoQ % -1.94% 30.80% 6.76% -27.69% 26.86% 9.01% -
  Horiz. % 136.94% 139.64% 106.76% 100.00% 138.29% 109.01% 100.00%
DY 2.47 0.00 2.22 1.38 0.00 0.00 2.59 -3.12%
  QoQ % 0.00% 0.00% 60.87% 0.00% 0.00% 0.00% -
  Horiz. % 95.37% 0.00% 85.71% 53.28% 0.00% 0.00% 100.00%
P/NAPS 2.13 2.11 2.37 2.61 1.97 2.23 2.30 -4.99%
  QoQ % 0.95% -10.97% -9.20% 32.49% -11.66% -3.04% -
  Horiz. % 92.61% 91.74% 103.04% 113.48% 85.65% 96.96% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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