Highlights

[N2N] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -0.57%    YoY -     33.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 41,717 41,552 40,424 38,902 38,786 38,288 37,204 7.91%
  QoQ % 0.40% 2.79% 3.91% 0.30% 1.30% 2.91% -
  Horiz. % 112.13% 111.69% 108.65% 104.56% 104.25% 102.91% 100.00%
PBT 12,113 11,432 11,516 10,402 9,540 10,306 9,020 21.66%
  QoQ % 5.96% -0.73% 10.71% 9.04% -7.43% 14.26% -
  Horiz. % 134.29% 126.74% 127.67% 115.32% 105.76% 114.26% 100.00%
Tax -13 0 0 -1,107 -124 -148 -148 -79.82%
  QoQ % 0.00% 0.00% 0.00% -792.74% 16.22% 0.00% -
  Horiz. % 9.01% -0.00% -0.00% 747.97% 83.78% 100.00% 100.00%
NP 12,100 11,432 11,516 9,295 9,416 10,158 8,872 22.91%
  QoQ % 5.84% -0.73% 23.89% -1.29% -7.30% 14.50% -
  Horiz. % 136.38% 128.85% 129.80% 104.77% 106.13% 114.50% 100.00%
NP to SH 12,218 11,540 11,608 9,366 9,420 10,158 8,872 23.71%
  QoQ % 5.88% -0.59% 23.94% -0.57% -7.27% 14.50% -
  Horiz. % 137.72% 130.07% 130.84% 105.57% 106.18% 114.50% 100.00%
Tax Rate 0.11 % - % - % 10.64 % 1.30 % 1.44 % 1.64 % -83.41%
  QoQ % 0.00% 0.00% 0.00% 718.46% -9.72% -12.20% -
  Horiz. % 6.71% 0.00% 0.00% 648.78% 79.27% 87.80% 100.00%
Total Cost 29,617 30,120 28,908 29,607 29,370 28,130 28,332 2.99%
  QoQ % -1.67% 4.19% -2.36% 0.80% 4.41% -0.71% -
  Horiz. % 104.54% 106.31% 102.03% 104.50% 103.67% 99.29% 100.00%
Net Worth 179,501 178,260 177,864 167,092 162,363 167,827 164,132 6.13%
  QoQ % 0.70% 0.22% 6.45% 2.91% -3.26% 2.25% -
  Horiz. % 109.36% 108.61% 108.37% 101.80% 98.92% 102.25% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 9,382 - 8,794 5,850 - - -
  QoQ % 0.00% 0.00% 0.00% 50.31% 0.00% 0.00% -
  Horiz. % 0.00% 160.35% 0.00% 150.31% 100.00% - -
Div Payout % - % 81.30 % - % 93.90 % 62.11 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 51.18% 0.00% 0.00% -
  Horiz. % 0.00% 130.90% 0.00% 151.18% 100.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 179,501 178,260 177,864 167,092 162,363 167,827 164,132 6.13%
  QoQ % 0.70% 0.22% 6.45% 2.91% -3.26% 2.25% -
  Horiz. % 109.36% 108.61% 108.37% 101.80% 98.92% 102.25% 100.00%
NOSH 472,371 469,105 468,064 439,718 438,819 441,652 443,600 4.27%
  QoQ % 0.70% 0.22% 6.45% 0.20% -0.64% -0.44% -
  Horiz. % 106.49% 105.75% 105.51% 99.12% 98.92% 99.56% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 29.00 % 27.51 % 28.49 % 23.89 % 24.28 % 26.53 % 23.85 % 13.88%
  QoQ % 5.42% -3.44% 19.25% -1.61% -8.48% 11.24% -
  Horiz. % 121.59% 115.35% 119.45% 100.17% 101.80% 111.24% 100.00%
ROE 6.81 % 6.47 % 6.53 % 5.61 % 5.80 % 6.05 % 5.41 % 16.53%
  QoQ % 5.26% -0.92% 16.40% -3.28% -4.13% 11.83% -
  Horiz. % 125.88% 119.59% 120.70% 103.70% 107.21% 111.83% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.83 8.86 8.64 8.85 8.84 8.67 8.39 3.46%
  QoQ % -0.34% 2.55% -2.37% 0.11% 1.96% 3.34% -
  Horiz. % 105.24% 105.60% 102.98% 105.48% 105.36% 103.34% 100.00%
EPS 2.59 2.46 2.48 2.13 2.15 2.30 2.00 18.75%
  QoQ % 5.28% -0.81% 16.43% -0.93% -6.52% 15.00% -
  Horiz. % 129.50% 123.00% 124.00% 106.50% 107.50% 115.00% 100.00%
DPS 0.00 2.00 0.00 2.00 1.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.38% 0.00% 0.00% -
  Horiz. % 0.00% 150.38% 0.00% 150.38% 100.00% - -
NAPS 0.3800 0.3800 0.3800 0.3800 0.3700 0.3800 0.3700 1.79%
  QoQ % 0.00% 0.00% 0.00% 2.70% -2.63% 2.70% -
  Horiz. % 102.70% 102.70% 102.70% 102.70% 100.00% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.98 6.95 6.76 6.51 6.49 6.40 6.22 7.97%
  QoQ % 0.43% 2.81% 3.84% 0.31% 1.41% 2.89% -
  Horiz. % 112.22% 111.74% 108.68% 104.66% 104.34% 102.89% 100.00%
EPS 2.04 1.93 1.94 1.57 1.58 1.70 1.48 23.78%
  QoQ % 5.70% -0.52% 23.57% -0.63% -7.06% 14.86% -
  Horiz. % 137.84% 130.41% 131.08% 106.08% 106.76% 114.86% 100.00%
DPS 0.00 1.57 0.00 1.47 0.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.20% 0.00% 150.00% 100.00% - -
NAPS 0.3002 0.2982 0.2975 0.2795 0.2716 0.2807 0.2745 6.13%
  QoQ % 0.67% 0.24% 6.44% 2.91% -3.24% 2.26% -
  Horiz. % 109.36% 108.63% 108.38% 101.82% 98.94% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.8050 0.8850 0.8750 0.9800 0.6900 0.7800 0.8350 -
P/RPS 9.12 9.99 10.13 11.08 7.81 9.00 9.96 -5.69%
  QoQ % -8.71% -1.38% -8.57% 41.87% -13.22% -9.64% -
  Horiz. % 91.57% 100.30% 101.71% 111.24% 78.41% 90.36% 100.00%
P/EPS 31.12 35.98 35.28 46.01 32.14 33.91 41.75 -17.75%
  QoQ % -13.51% 1.98% -23.32% 43.15% -5.22% -18.78% -
  Horiz. % 74.54% 86.18% 84.50% 110.20% 76.98% 81.22% 100.00%
EY 3.21 2.78 2.83 2.17 3.11 2.95 2.40 21.33%
  QoQ % 15.47% -1.77% 30.41% -30.23% 5.42% 22.92% -
  Horiz. % 133.75% 115.83% 117.92% 90.42% 129.58% 122.92% 100.00%
DY 0.00 2.26 0.00 2.04 1.93 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 5.70% 0.00% 0.00% -
  Horiz. % 0.00% 117.10% 0.00% 105.70% 100.00% - -
P/NAPS 2.12 2.33 2.30 2.58 1.86 2.05 2.26 -4.16%
  QoQ % -9.01% 1.30% -10.85% 38.71% -9.27% -9.29% -
  Horiz. % 93.81% 103.10% 101.77% 114.16% 82.30% 90.71% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 24/08/16 23/05/16 26/02/16 19/11/15 20/08/15 25/05/15 -
Price 0.7600 0.8100 0.8000 0.9000 0.9650 0.7500 0.8250 -
P/RPS 8.61 9.14 9.26 10.17 10.92 8.65 9.84 -8.50%
  QoQ % -5.80% -1.30% -8.95% -6.87% 26.24% -12.09% -
  Horiz. % 87.50% 92.89% 94.11% 103.35% 110.98% 87.91% 100.00%
P/EPS 29.38 32.93 32.26 42.25 44.95 32.61 41.25 -20.20%
  QoQ % -10.78% 2.08% -23.64% -6.01% 37.84% -20.95% -
  Horiz. % 71.22% 79.83% 78.21% 102.42% 108.97% 79.05% 100.00%
EY 3.40 3.04 3.10 2.37 2.22 3.07 2.42 25.36%
  QoQ % 11.84% -1.94% 30.80% 6.76% -27.69% 26.86% -
  Horiz. % 140.50% 125.62% 128.10% 97.93% 91.74% 126.86% 100.00%
DY 0.00 2.47 0.00 2.22 1.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 60.87% 0.00% 0.00% -
  Horiz. % 0.00% 178.99% 0.00% 160.87% 100.00% - -
P/NAPS 2.00 2.13 2.11 2.37 2.61 1.97 2.23 -6.98%
  QoQ % -6.10% 0.95% -10.97% -9.20% 32.49% -11.66% -
  Horiz. % 89.69% 95.52% 94.62% 106.28% 117.04% 88.34% 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
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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!
PARTNERS & BROKERS