Highlights

[N2N] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -4.54%    YoY -     -47.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 105,154 106,832 108,992 108,055 107,004 110,030 102,732 1.56%
  QoQ % -1.57% -1.98% 0.87% 0.98% -2.75% 7.10% -
  Horiz. % 102.36% 103.99% 106.09% 105.18% 104.16% 107.10% 100.00%
PBT 20,373 19,100 23,096 19,229 20,398 23,672 26,960 -17.02%
  QoQ % 6.67% -17.30% 20.11% -5.73% -13.83% -12.20% -
  Horiz. % 75.57% 70.85% 85.67% 71.32% 75.66% 87.80% 100.00%
Tax -1,968 -2,406 -1,152 -6,500 -7,005 -7,826 -508 146.46%
  QoQ % 18.20% -108.85% 82.28% 7.21% 10.49% -1,440.55% -
  Horiz. % 387.40% 473.62% 226.77% 1,279.53% 1,379.00% 1,540.55% 100.00%
NP 18,405 16,694 21,944 12,729 13,393 15,846 26,452 -21.46%
  QoQ % 10.25% -23.92% 72.39% -4.96% -15.48% -40.10% -
  Horiz. % 69.58% 63.11% 82.96% 48.12% 50.63% 59.90% 100.00%
NP to SH 18,808 17,094 22,356 13,095 13,717 16,150 26,772 -20.96%
  QoQ % 10.03% -23.54% 70.72% -4.54% -15.06% -39.68% -
  Horiz. % 70.25% 63.85% 83.51% 48.91% 51.24% 60.32% 100.00%
Tax Rate 9.66 % 12.60 % 4.99 % 33.80 % 34.34 % 33.06 % 1.88 % 197.47%
  QoQ % -23.33% 152.51% -85.24% -1.57% 3.87% 1,658.51% -
  Horiz. % 513.83% 670.21% 265.43% 1,797.87% 1,826.60% 1,758.51% 100.00%
Total Cost 86,749 90,138 87,048 95,326 93,610 94,184 76,280 8.94%
  QoQ % -3.76% 3.55% -8.68% 1.83% -0.61% 23.47% -
  Horiz. % 113.72% 118.17% 114.12% 124.97% 122.72% 123.47% 100.00%
Net Worth 256,810 251,227 242,229 238,090 263,005 240,245 182,782 25.42%
  QoQ % 2.22% 3.71% 1.74% -9.47% 9.47% 31.44% -
  Horiz. % 140.50% 137.45% 132.52% 130.26% 143.89% 131.44% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 7,443 11,165 - 21,644 22,870 32,032 57,720 -74.44%
  QoQ % -33.33% 0.00% 0.00% -5.36% -28.60% -44.50% -
  Horiz. % 12.90% 19.34% 0.00% 37.50% 39.62% 55.50% 100.00%
Div Payout % 39.58 % 65.32 % - % 165.29 % 166.72 % 198.35 % 215.60 % -67.67%
  QoQ % -39.41% 0.00% 0.00% -0.86% -15.95% -8.00% -
  Horiz. % 18.36% 30.30% 0.00% 76.67% 77.33% 92.00% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 256,810 251,227 242,229 238,090 263,005 240,245 182,782 25.42%
  QoQ % 2.22% 3.71% 1.74% -9.47% 9.47% 31.44% -
  Horiz. % 140.50% 137.45% 132.52% 130.26% 143.89% 131.44% 100.00%
NOSH 558,283 558,283 538,288 573,687 571,750 533,879 481,006 10.43%
  QoQ % 0.00% 3.71% -6.17% 0.34% 7.09% 10.99% -
  Horiz. % 116.07% 116.07% 111.91% 119.27% 118.87% 110.99% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 17.50 % 15.63 % 20.13 % 11.78 % 12.52 % 14.40 % 25.75 % -22.68%
  QoQ % 11.96% -22.35% 70.88% -5.91% -13.06% -44.08% -
  Horiz. % 67.96% 60.70% 78.17% 45.75% 48.62% 55.92% 100.00%
ROE 7.32 % 6.80 % 9.23 % 5.50 % 5.22 % 6.72 % 14.65 % -37.01%
  QoQ % 7.65% -26.33% 67.82% 5.36% -22.32% -54.13% -
  Horiz. % 49.97% 46.42% 63.00% 37.54% 35.63% 45.87% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.84 19.14 20.25 19.97 18.72 20.61 21.36 -8.02%
  QoQ % -1.57% -5.48% 1.40% 6.68% -9.17% -3.51% -
  Horiz. % 88.20% 89.61% 94.80% 93.49% 87.64% 96.49% 100.00%
EPS 3.49 3.18 4.16 2.42 2.59 3.18 5.56 -26.67%
  QoQ % 9.75% -23.56% 71.90% -6.56% -18.55% -42.81% -
  Horiz. % 62.77% 57.19% 74.82% 43.53% 46.58% 57.19% 100.00%
DPS 1.33 2.00 0.00 4.00 4.00 6.00 12.00 -76.90%
  QoQ % -33.50% 0.00% 0.00% 0.00% -33.33% -50.00% -
  Horiz. % 11.08% 16.67% 0.00% 33.33% 33.33% 50.00% 100.00%
NAPS 0.4600 0.4500 0.4500 0.4400 0.4600 0.4500 0.3800 13.57%
  QoQ % 2.22% 0.00% 2.27% -4.35% 2.22% 18.42% -
  Horiz. % 121.05% 118.42% 118.42% 115.79% 121.05% 118.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.59 17.87 18.23 18.07 17.90 18.40 17.18 1.58%
  QoQ % -1.57% -1.97% 0.89% 0.95% -2.72% 7.10% -
  Horiz. % 102.39% 104.02% 106.11% 105.18% 104.19% 107.10% 100.00%
EPS 3.15 2.86 3.74 2.19 2.29 2.70 4.48 -20.91%
  QoQ % 10.14% -23.53% 70.78% -4.37% -15.19% -39.73% -
  Horiz. % 70.31% 63.84% 83.48% 48.88% 51.12% 60.27% 100.00%
DPS 1.25 1.87 0.00 3.62 3.83 5.36 9.65 -74.37%
  QoQ % -33.16% 0.00% 0.00% -5.48% -28.54% -44.46% -
  Horiz. % 12.95% 19.38% 0.00% 37.51% 39.69% 55.54% 100.00%
NAPS 0.4295 0.4202 0.4051 0.3982 0.4399 0.4018 0.3057 25.42%
  QoQ % 2.21% 3.73% 1.73% -9.48% 9.48% 31.44% -
  Horiz. % 140.50% 137.46% 132.52% 130.26% 143.90% 131.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7200 0.7800 0.8350 1.0500 1.2600 1.2500 0.7650 -
P/RPS 3.82 4.08 4.12 5.26 6.73 6.07 3.58 4.42%
  QoQ % -6.37% -0.97% -21.67% -21.84% 10.87% 69.55% -
  Horiz. % 106.70% 113.97% 115.08% 146.93% 187.99% 169.55% 100.00%
P/EPS 21.37 25.47 20.11 43.39 52.52 41.32 13.74 34.20%
  QoQ % -16.10% 26.65% -53.65% -17.38% 27.11% 200.73% -
  Horiz. % 155.53% 185.37% 146.36% 315.79% 382.24% 300.73% 100.00%
EY 4.68 3.93 4.97 2.30 1.90 2.42 7.28 -25.49%
  QoQ % 19.08% -20.93% 116.09% 21.05% -21.49% -66.76% -
  Horiz. % 64.29% 53.98% 68.27% 31.59% 26.10% 33.24% 100.00%
DY 1.85 2.56 0.00 3.81 3.17 4.80 15.69 -75.92%
  QoQ % -27.73% 0.00% 0.00% 20.19% -33.96% -69.41% -
  Horiz. % 11.79% 16.32% 0.00% 24.28% 20.20% 30.59% 100.00%
P/NAPS 1.57 1.73 1.86 2.39 2.74 2.78 2.01 -15.17%
  QoQ % -9.25% -6.99% -22.18% -12.77% -1.44% 38.31% -
  Horiz. % 78.11% 86.07% 92.54% 118.91% 136.32% 138.31% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 -
Price 0.7250 0.7300 0.7450 0.9500 1.1300 1.1200 1.0800 -
P/RPS 3.85 3.81 3.68 4.76 6.04 5.43 5.06 -16.64%
  QoQ % 1.05% 3.53% -22.69% -21.19% 11.23% 7.31% -
  Horiz. % 76.09% 75.30% 72.73% 94.07% 119.37% 107.31% 100.00%
P/EPS 21.52 23.84 17.94 39.26 47.10 37.02 19.40 7.15%
  QoQ % -9.73% 32.89% -54.30% -16.65% 27.23% 90.82% -
  Horiz. % 110.93% 122.89% 92.47% 202.37% 242.78% 190.82% 100.00%
EY 4.65 4.19 5.57 2.55 2.12 2.70 5.15 -6.58%
  QoQ % 10.98% -24.78% 118.43% 20.28% -21.48% -47.57% -
  Horiz. % 90.29% 81.36% 108.16% 49.51% 41.17% 52.43% 100.00%
DY 1.84 2.74 0.00 4.21 3.54 5.36 11.11 -69.81%
  QoQ % -32.85% 0.00% 0.00% 18.93% -33.96% -51.76% -
  Horiz. % 16.56% 24.66% 0.00% 37.89% 31.86% 48.24% 100.00%
P/NAPS 1.58 1.62 1.66 2.16 2.46 2.49 2.84 -32.33%
  QoQ % -2.47% -2.41% -23.15% -12.20% -1.20% -12.32% -
  Horiz. % 55.63% 57.04% 58.45% 76.06% 86.62% 87.68% 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