Highlights

[N2N] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     1.00%    YoY -     113.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 107,004 110,030 102,732 97,285 92,821 82,920 45,456 76.87%
  QoQ % -2.75% 7.10% 5.60% 4.81% 11.94% 82.42% -
  Horiz. % 235.40% 242.06% 226.00% 214.02% 204.20% 182.42% 100.00%
PBT 20,398 23,672 26,960 26,302 24,725 27,062 14,488 25.59%
  QoQ % -13.83% -12.20% 2.50% 6.38% -8.63% 86.79% -
  Horiz. % 140.80% 163.39% 186.09% 181.54% 170.66% 186.79% 100.00%
Tax -7,005 -7,826 -508 -1,414 -65 -56 -68 2,091.40%
  QoQ % 10.49% -1,440.55% 64.07% -2,064.30% -16.67% 17.65% -
  Horiz. % 10,301.96% 11,508.82% 747.06% 2,079.41% 96.08% 82.35% 100.00%
NP 13,393 15,846 26,452 24,888 24,660 27,006 14,420 -4.80%
  QoQ % -15.48% -40.10% 6.28% 0.92% -8.69% 87.28% -
  Horiz. % 92.88% 109.89% 183.44% 172.59% 171.01% 187.28% 100.00%
NP to SH 13,717 16,150 26,772 25,129 24,880 27,136 14,496 -3.61%
  QoQ % -15.06% -39.68% 6.54% 1.00% -8.31% 87.20% -
  Horiz. % 94.63% 111.41% 184.69% 173.35% 171.63% 187.20% 100.00%
Tax Rate 34.34 % 33.06 % 1.88 % 5.38 % 0.26 % 0.21 % 0.47 % 1,643.15%
  QoQ % 3.87% 1,658.51% -65.06% 1,969.23% 23.81% -55.32% -
  Horiz. % 7,306.38% 7,034.04% 400.00% 1,144.68% 55.32% 44.68% 100.00%
Total Cost 93,610 94,184 76,280 72,397 68,161 55,914 31,036 108.62%
  QoQ % -0.61% 23.47% 5.36% 6.21% 21.90% 80.16% -
  Horiz. % 301.62% 303.47% 245.78% 233.27% 219.62% 180.16% 100.00%
Net Worth 263,005 240,245 182,782 187,914 187,804 187,792 183,553 27.07%
  QoQ % 9.47% 31.44% -2.73% 0.06% 0.01% 2.31% -
  Horiz. % 143.29% 130.89% 99.58% 102.38% 102.32% 102.31% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 22,870 32,032 57,720 4,697 6,260 - - -
  QoQ % -28.60% -44.50% 1,128.66% -24.96% 0.00% 0.00% -
  Horiz. % 365.33% 511.69% 922.03% 75.04% 100.00% - -
Div Payout % 166.72 % 198.35 % 215.60 % 18.69 % 25.16 % - % - % -
  QoQ % -15.95% -8.00% 1,053.56% -25.72% 0.00% 0.00% -
  Horiz. % 662.64% 788.35% 856.92% 74.28% 100.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 263,005 240,245 182,782 187,914 187,804 187,792 183,553 27.07%
  QoQ % 9.47% 31.44% -2.73% 0.06% 0.01% 2.31% -
  Horiz. % 143.29% 130.89% 99.58% 102.38% 102.32% 102.31% 100.00%
NOSH 571,750 533,879 481,006 469,785 469,512 469,480 470,649 13.84%
  QoQ % 7.09% 10.99% 2.39% 0.06% 0.01% -0.25% -
  Horiz. % 121.48% 113.43% 102.20% 99.82% 99.76% 99.75% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.52 % 14.40 % 25.75 % 25.58 % 26.57 % 32.57 % 31.72 % -46.16%
  QoQ % -13.06% -44.08% 0.66% -3.73% -18.42% 2.68% -
  Horiz. % 39.47% 45.40% 81.18% 80.64% 83.76% 102.68% 100.00%
ROE 5.22 % 6.72 % 14.65 % 13.37 % 13.25 % 14.45 % 7.90 % -24.12%
  QoQ % -22.32% -54.13% 9.57% 0.91% -8.30% 82.91% -
  Horiz. % 66.08% 85.06% 185.44% 169.24% 167.72% 182.91% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.72 20.61 21.36 20.71 19.77 17.66 9.66 55.37%
  QoQ % -9.17% -3.51% 3.14% 4.75% 11.95% 82.82% -
  Horiz. % 193.79% 213.35% 221.12% 214.39% 204.66% 182.82% 100.00%
EPS 2.59 3.18 5.56 5.35 5.31 5.78 3.08 -10.90%
  QoQ % -18.55% -42.81% 3.93% 0.75% -8.13% 87.66% -
  Horiz. % 84.09% 103.25% 180.52% 173.70% 172.40% 187.66% 100.00%
DPS 4.00 6.00 12.00 1.00 1.33 0.00 0.00 -
  QoQ % -33.33% -50.00% 1,100.00% -24.81% 0.00% 0.00% -
  Horiz. % 300.75% 451.13% 902.26% 75.19% 100.00% - -
NAPS 0.4600 0.4500 0.3800 0.4000 0.4000 0.4000 0.3900 11.62%
  QoQ % 2.22% 18.42% -5.00% 0.00% 0.00% 2.56% -
  Horiz. % 117.95% 115.38% 97.44% 102.56% 102.56% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.90 18.40 17.18 16.27 15.53 13.87 7.60 76.93%
  QoQ % -2.72% 7.10% 5.59% 4.76% 11.97% 82.50% -
  Horiz. % 235.53% 242.11% 226.05% 214.08% 204.34% 182.50% 100.00%
EPS 2.29 2.70 4.48 4.20 4.16 4.54 2.42 -3.61%
  QoQ % -15.19% -39.73% 6.67% 0.96% -8.37% 87.60% -
  Horiz. % 94.63% 111.57% 185.12% 173.55% 171.90% 187.60% 100.00%
DPS 3.83 5.36 9.65 0.79 1.05 0.00 0.00 -
  QoQ % -28.54% -44.46% 1,121.52% -24.76% 0.00% 0.00% -
  Horiz. % 364.76% 510.48% 919.05% 75.24% 100.00% - -
NAPS 0.4399 0.4018 0.3057 0.3143 0.3141 0.3141 0.3070 27.07%
  QoQ % 9.48% 31.44% -2.74% 0.06% 0.00% 2.31% -
  Horiz. % 143.29% 130.88% 99.58% 102.38% 102.31% 102.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.2600 1.2500 0.7650 0.9200 0.9350 0.7500 0.7250 -
P/RPS 6.73 6.07 3.58 4.44 4.73 4.25 7.51 -7.04%
  QoQ % 10.87% 69.55% -19.37% -6.13% 11.29% -43.41% -
  Horiz. % 89.61% 80.83% 47.67% 59.12% 62.98% 56.59% 100.00%
P/EPS 52.52 41.32 13.74 17.20 17.64 12.98 23.54 70.66%
  QoQ % 27.11% 200.73% -20.12% -2.49% 35.90% -44.86% -
  Horiz. % 223.11% 175.53% 58.37% 73.07% 74.94% 55.14% 100.00%
EY 1.90 2.42 7.28 5.81 5.67 7.71 4.25 -41.50%
  QoQ % -21.49% -66.76% 25.30% 2.47% -26.46% 81.41% -
  Horiz. % 44.71% 56.94% 171.29% 136.71% 133.41% 181.41% 100.00%
DY 3.17 4.80 15.69 1.09 1.43 0.00 0.00 -
  QoQ % -33.96% -69.41% 1,339.45% -23.78% 0.00% 0.00% -
  Horiz. % 221.68% 335.66% 1,097.20% 76.22% 100.00% - -
P/NAPS 2.74 2.78 2.01 2.30 2.34 1.88 1.86 29.44%
  QoQ % -1.44% 38.31% -12.61% -1.71% 24.47% 1.08% -
  Horiz. % 147.31% 149.46% 108.06% 123.66% 125.81% 101.08% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 -
Price 1.1300 1.1200 1.0800 0.9950 0.9500 0.7300 0.7900 -
P/RPS 6.04 5.43 5.06 4.80 4.81 4.13 8.18 -18.29%
  QoQ % 11.23% 7.31% 5.42% -0.21% 16.46% -49.51% -
  Horiz. % 73.84% 66.38% 61.86% 58.68% 58.80% 50.49% 100.00%
P/EPS 47.10 37.02 19.40 18.60 17.93 12.63 25.65 49.90%
  QoQ % 27.23% 90.82% 4.30% 3.74% 41.96% -50.76% -
  Horiz. % 183.63% 144.33% 75.63% 72.51% 69.90% 49.24% 100.00%
EY 2.12 2.70 5.15 5.38 5.58 7.92 3.90 -33.37%
  QoQ % -21.48% -47.57% -4.28% -3.58% -29.55% 103.08% -
  Horiz. % 54.36% 69.23% 132.05% 137.95% 143.08% 203.08% 100.00%
DY 3.54 5.36 11.11 1.01 1.40 0.00 0.00 -
  QoQ % -33.96% -51.76% 1,000.00% -27.86% 0.00% 0.00% -
  Horiz. % 252.86% 382.86% 793.57% 72.14% 100.00% - -
P/NAPS 2.46 2.49 2.84 2.49 2.38 1.83 2.03 13.65%
  QoQ % -1.20% -12.32% 14.06% 4.62% 30.05% -9.85% -
  Horiz. % 121.18% 122.66% 139.90% 122.66% 117.24% 90.15% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS