Highlights

[N2N] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     5.88%    YoY -     29.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 82,920 45,456 41,816 41,717 41,552 40,424 38,902 65.70%
  QoQ % 82.42% 8.70% 0.24% 0.40% 2.79% 3.91% -
  Horiz. % 213.15% 116.85% 107.49% 107.24% 106.81% 103.91% 100.00%
PBT 27,062 14,488 11,776 12,113 11,432 11,516 10,402 89.27%
  QoQ % 86.79% 23.03% -2.78% 5.96% -0.73% 10.71% -
  Horiz. % 260.16% 139.28% 113.21% 116.45% 109.90% 110.71% 100.00%
Tax -56 -68 -95 -13 0 0 -1,107 -86.35%
  QoQ % 17.65% 28.42% -612.52% 0.00% 0.00% 0.00% -
  Horiz. % 5.06% 6.14% 8.58% 1.20% -0.00% -0.00% 100.00%
NP 27,006 14,420 11,681 12,100 11,432 11,516 9,295 103.75%
  QoQ % 87.28% 23.45% -3.46% 5.84% -0.73% 23.89% -
  Horiz. % 290.54% 155.14% 125.67% 130.18% 122.99% 123.89% 100.00%
NP to SH 27,136 14,496 11,747 12,218 11,540 11,608 9,366 103.36%
  QoQ % 87.20% 23.40% -3.86% 5.88% -0.59% 23.94% -
  Horiz. % 289.73% 154.77% 125.42% 130.46% 123.21% 123.94% 100.00%
Tax Rate 0.21 % 0.47 % 0.81 % 0.11 % - % - % 10.64 % -92.71%
  QoQ % -55.32% -41.98% 636.36% 0.00% 0.00% 0.00% -
  Horiz. % 1.97% 4.42% 7.61% 1.03% 0.00% 0.00% 100.00%
Total Cost 55,914 31,036 30,135 29,617 30,120 28,908 29,607 52.85%
  QoQ % 80.16% 2.99% 1.75% -1.67% 4.19% -2.36% -
  Horiz. % 188.85% 104.83% 101.78% 100.03% 101.73% 97.64% 100.00%
Net Worth 187,792 183,553 178,490 179,501 178,260 177,864 167,092 8.10%
  QoQ % 2.31% 2.84% -0.56% 0.70% 0.22% 6.45% -
  Horiz. % 112.39% 109.85% 106.82% 107.43% 106.68% 106.45% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 4,697 - 9,382 - 8,794 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 53.41% 0.00% 106.68% 0.00% 100.00%
Div Payout % - % - % 39.99 % - % 81.30 % - % 93.90 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 42.59% 0.00% 86.58% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 187,792 183,553 178,490 179,501 178,260 177,864 167,092 8.10%
  QoQ % 2.31% 2.84% -0.56% 0.70% 0.22% 6.45% -
  Horiz. % 112.39% 109.85% 106.82% 107.43% 106.68% 106.45% 100.00%
NOSH 469,480 470,649 469,712 472,371 469,105 468,064 439,718 4.47%
  QoQ % -0.25% 0.20% -0.56% 0.70% 0.22% 6.45% -
  Horiz. % 106.77% 107.03% 106.82% 107.43% 106.68% 106.45% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 32.57 % 31.72 % 27.93 % 29.00 % 27.51 % 28.49 % 23.89 % 22.97%
  QoQ % 2.68% 13.57% -3.69% 5.42% -3.44% 19.25% -
  Horiz. % 136.33% 132.78% 116.91% 121.39% 115.15% 119.25% 100.00%
ROE 14.45 % 7.90 % 6.58 % 6.81 % 6.47 % 6.53 % 5.61 % 88.01%
  QoQ % 82.91% 20.06% -3.38% 5.26% -0.92% 16.40% -
  Horiz. % 257.58% 140.82% 117.29% 121.39% 115.33% 116.40% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.66 9.66 8.90 8.83 8.86 8.64 8.85 58.57%
  QoQ % 82.82% 8.54% 0.79% -0.34% 2.55% -2.37% -
  Horiz. % 199.55% 109.15% 100.56% 99.77% 100.11% 97.63% 100.00%
EPS 5.78 3.08 2.48 2.59 2.46 2.48 2.13 94.67%
  QoQ % 87.66% 24.19% -4.25% 5.28% -0.81% 16.43% -
  Horiz. % 271.36% 144.60% 116.43% 121.60% 115.49% 116.43% 100.00%
DPS 0.00 0.00 1.00 0.00 2.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.4000 0.3900 0.3800 0.3800 0.3800 0.3800 0.3800 3.48%
  QoQ % 2.56% 2.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 102.63% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.87 7.60 6.99 6.98 6.95 6.76 6.51 65.65%
  QoQ % 82.50% 8.73% 0.14% 0.43% 2.81% 3.84% -
  Horiz. % 213.06% 116.74% 107.37% 107.22% 106.76% 103.84% 100.00%
EPS 4.54 2.42 1.96 2.04 1.93 1.94 1.57 103.10%
  QoQ % 87.60% 23.47% -3.92% 5.70% -0.52% 23.57% -
  Horiz. % 289.17% 154.14% 124.84% 129.94% 122.93% 123.57% 100.00%
DPS 0.00 0.00 0.79 0.00 1.57 0.00 1.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 53.74% 0.00% 106.80% 0.00% 100.00%
NAPS 0.3141 0.3070 0.2985 0.3002 0.2982 0.2975 0.2795 8.10%
  QoQ % 2.31% 2.85% -0.57% 0.67% 0.24% 6.44% -
  Horiz. % 112.38% 109.84% 106.80% 107.41% 106.69% 106.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.7500 0.7250 0.7550 0.8050 0.8850 0.8750 0.9800 -
P/RPS 4.25 7.51 8.48 9.12 9.99 10.13 11.08 -47.24%
  QoQ % -43.41% -11.44% -7.02% -8.71% -1.38% -8.57% -
  Horiz. % 38.36% 67.78% 76.53% 82.31% 90.16% 91.43% 100.00%
P/EPS 12.98 23.54 30.19 31.12 35.98 35.28 46.01 -57.02%
  QoQ % -44.86% -22.03% -2.99% -13.51% 1.98% -23.32% -
  Horiz. % 28.21% 51.16% 65.62% 67.64% 78.20% 76.68% 100.00%
EY 7.71 4.25 3.31 3.21 2.78 2.83 2.17 133.02%
  QoQ % 81.41% 28.40% 3.12% 15.47% -1.77% 30.41% -
  Horiz. % 355.30% 195.85% 152.53% 147.93% 128.11% 130.41% 100.00%
DY 0.00 0.00 1.32 0.00 2.26 0.00 2.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.71% 0.00% 110.78% 0.00% 100.00%
P/NAPS 1.88 1.86 1.99 2.12 2.33 2.30 2.58 -19.04%
  QoQ % 1.08% -6.53% -6.13% -9.01% 1.30% -10.85% -
  Horiz. % 72.87% 72.09% 77.13% 82.17% 90.31% 89.15% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 -
Price 0.7300 0.7900 0.7450 0.7600 0.8100 0.8000 0.9000 -
P/RPS 4.13 8.18 8.37 8.61 9.14 9.26 10.17 -45.19%
  QoQ % -49.51% -2.27% -2.79% -5.80% -1.30% -8.95% -
  Horiz. % 40.61% 80.43% 82.30% 84.66% 89.87% 91.05% 100.00%
P/EPS 12.63 25.65 29.79 29.38 32.93 32.26 42.25 -55.32%
  QoQ % -50.76% -13.90% 1.40% -10.78% 2.08% -23.64% -
  Horiz. % 29.89% 60.71% 70.51% 69.54% 77.94% 76.36% 100.00%
EY 7.92 3.90 3.36 3.40 3.04 3.10 2.37 123.69%
  QoQ % 103.08% 16.07% -1.18% 11.84% -1.94% 30.80% -
  Horiz. % 334.18% 164.56% 141.77% 143.46% 128.27% 130.80% 100.00%
DY 0.00 0.00 1.34 0.00 2.47 0.00 2.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.36% 0.00% 111.26% 0.00% 100.00%
P/NAPS 1.83 2.03 1.96 2.00 2.13 2.11 2.37 -15.85%
  QoQ % -9.85% 3.57% -2.00% -6.10% 0.95% -10.97% -
  Horiz. % 77.22% 85.65% 82.70% 84.39% 89.87% 89.03% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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