Highlights

[N2N] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     26.00%    YoY -     42.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 38,902 38,786 38,288 37,204 34,239 34,493 33,116 11.30%
  QoQ % 0.30% 1.30% 2.91% 8.66% -0.74% 4.16% -
  Horiz. % 117.47% 117.12% 115.62% 112.34% 103.39% 104.16% 100.00%
PBT 10,402 9,540 10,306 9,020 7,091 6,965 6,380 38.40%
  QoQ % 9.04% -7.43% 14.26% 27.20% 1.80% 9.17% -
  Horiz. % 163.04% 149.53% 161.54% 141.38% 111.14% 109.17% 100.00%
Tax -1,107 -124 -148 -148 -50 -173 -38 840.97%
  QoQ % -792.74% 16.22% 0.00% -196.00% 71.15% -356.14% -
  Horiz. % 2,913.16% 326.32% 389.47% 389.47% 131.58% 456.14% 100.00%
NP 9,295 9,416 10,158 8,872 7,041 6,792 6,342 28.94%
  QoQ % -1.29% -7.30% 14.50% 26.00% 3.67% 7.10% -
  Horiz. % 146.56% 148.47% 160.17% 139.89% 111.02% 107.10% 100.00%
NP to SH 9,366 9,420 10,158 8,872 7,041 6,792 6,342 29.59%
  QoQ % -0.57% -7.27% 14.50% 26.00% 3.67% 7.10% -
  Horiz. % 147.68% 148.53% 160.17% 139.89% 111.02% 107.10% 100.00%
Tax Rate 10.64 % 1.30 % 1.44 % 1.64 % 0.71 % 2.49 % 0.60 % 576.48%
  QoQ % 718.46% -9.72% -12.20% 130.99% -71.49% 315.00% -
  Horiz. % 1,773.33% 216.67% 240.00% 273.33% 118.33% 415.00% 100.00%
Total Cost 29,607 29,370 28,130 28,332 27,198 27,701 26,774 6.92%
  QoQ % 0.80% 4.41% -0.71% 4.17% -1.82% 3.46% -
  Horiz. % 110.58% 109.70% 105.06% 105.82% 101.58% 103.46% 100.00%
Net Worth 167,092 162,363 167,827 164,132 137,934 158,546 51,144 119.70%
  QoQ % 2.91% -3.26% 2.25% 18.99% -13.00% 210.00% -
  Horiz. % 326.71% 317.46% 328.15% 320.92% 269.70% 310.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 8,794 5,850 - - 8,201 10,305 9,418 -4.46%
  QoQ % 50.31% 0.00% 0.00% 0.00% -20.41% 9.41% -
  Horiz. % 93.37% 62.12% 0.00% 0.00% 87.08% 109.41% 100.00%
Div Payout % 93.90 % 62.11 % - % - % 116.48 % 151.72 % 148.51 % -26.27%
  QoQ % 51.18% 0.00% 0.00% 0.00% -23.23% 2.16% -
  Horiz. % 63.23% 41.82% 0.00% 0.00% 78.43% 102.16% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 167,092 162,363 167,827 164,132 137,934 158,546 51,144 119.70%
  QoQ % 2.91% -3.26% 2.25% 18.99% -13.00% 210.00% -
  Horiz. % 326.71% 317.46% 328.15% 320.92% 269.70% 310.00% 100.00%
NOSH 439,718 438,819 441,652 443,600 372,795 351,310 313,960 25.10%
  QoQ % 0.20% -0.64% -0.44% 18.99% 6.12% 11.90% -
  Horiz. % 140.06% 139.77% 140.67% 141.29% 118.74% 111.90% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.89 % 24.28 % 26.53 % 23.85 % 20.56 % 19.69 % 19.15 % 15.84%
  QoQ % -1.61% -8.48% 11.24% 16.00% 4.42% 2.82% -
  Horiz. % 124.75% 126.79% 138.54% 124.54% 107.36% 102.82% 100.00%
ROE 5.61 % 5.80 % 6.05 % 5.41 % 5.10 % 4.28 % 12.40 % -40.98%
  QoQ % -3.28% -4.13% 11.83% 6.08% 19.16% -65.48% -
  Horiz. % 45.24% 46.77% 48.79% 43.63% 41.13% 34.52% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.85 8.84 8.67 8.39 9.18 9.82 10.55 -11.03%
  QoQ % 0.11% 1.96% 3.34% -8.61% -6.52% -6.92% -
  Horiz. % 83.89% 83.79% 82.18% 79.53% 87.01% 93.08% 100.00%
EPS 2.13 2.15 2.30 2.00 1.63 1.93 2.02 3.59%
  QoQ % -0.93% -6.52% 15.00% 22.70% -15.54% -4.46% -
  Horiz. % 105.45% 106.44% 113.86% 99.01% 80.69% 95.54% 100.00%
DPS 2.00 1.33 0.00 0.00 2.20 2.93 3.00 -23.63%
  QoQ % 50.38% 0.00% 0.00% 0.00% -24.91% -2.33% -
  Horiz. % 66.67% 44.33% 0.00% 0.00% 73.33% 97.67% 100.00%
NAPS 0.3800 0.3700 0.3800 0.3700 0.3700 0.4513 0.1629 75.62%
  QoQ % 2.70% -2.63% 2.70% 0.00% -18.01% 177.04% -
  Horiz. % 233.27% 227.13% 233.27% 227.13% 227.13% 277.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.51 6.49 6.40 6.22 5.73 5.77 5.54 11.32%
  QoQ % 0.31% 1.41% 2.89% 8.55% -0.69% 4.15% -
  Horiz. % 117.51% 117.15% 115.52% 112.27% 103.43% 104.15% 100.00%
EPS 1.57 1.58 1.70 1.48 1.18 1.14 1.06 29.84%
  QoQ % -0.63% -7.06% 14.86% 25.42% 3.51% 7.55% -
  Horiz. % 148.11% 149.06% 160.38% 139.62% 111.32% 107.55% 100.00%
DPS 1.47 0.98 0.00 0.00 1.37 1.72 1.58 -4.68%
  QoQ % 50.00% 0.00% 0.00% 0.00% -20.35% 8.86% -
  Horiz. % 93.04% 62.03% 0.00% 0.00% 86.71% 108.86% 100.00%
NAPS 0.2795 0.2716 0.2807 0.2745 0.2307 0.2652 0.0855 119.79%
  QoQ % 2.91% -3.24% 2.26% 18.99% -13.01% 210.18% -
  Horiz. % 326.90% 317.66% 328.30% 321.05% 269.82% 310.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.9800 0.6900 0.7800 0.8350 0.8950 0.8800 1.0500 -
P/RPS 11.08 7.81 9.00 9.96 9.74 8.96 9.95 7.41%
  QoQ % 41.87% -13.22% -9.64% 2.26% 8.71% -9.95% -
  Horiz. % 111.36% 78.49% 90.45% 100.10% 97.89% 90.05% 100.00%
P/EPS 46.01 32.14 33.91 41.75 47.39 45.52 51.98 -7.79%
  QoQ % 43.15% -5.22% -18.78% -11.90% 4.11% -12.43% -
  Horiz. % 88.51% 61.83% 65.24% 80.32% 91.17% 87.57% 100.00%
EY 2.17 3.11 2.95 2.40 2.11 2.20 1.92 8.48%
  QoQ % -30.23% 5.42% 22.92% 13.74% -4.09% 14.58% -
  Horiz. % 113.02% 161.98% 153.65% 125.00% 109.90% 114.58% 100.00%
DY 2.04 1.93 0.00 0.00 2.46 3.33 2.86 -20.12%
  QoQ % 5.70% 0.00% 0.00% 0.00% -26.13% 16.43% -
  Horiz. % 71.33% 67.48% 0.00% 0.00% 86.01% 116.43% 100.00%
P/NAPS 2.58 1.86 2.05 2.26 2.42 1.95 6.45 -45.62%
  QoQ % 38.71% -9.27% -9.29% -6.61% 24.10% -69.77% -
  Horiz. % 40.00% 28.84% 31.78% 35.04% 37.52% 30.23% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 19/11/15 20/08/15 25/05/15 27/02/15 20/11/14 21/08/14 -
Price 0.9000 0.9650 0.7500 0.8250 0.8500 0.8500 0.9200 -
P/RPS 10.17 10.92 8.65 9.84 9.25 8.66 8.72 10.77%
  QoQ % -6.87% 26.24% -12.09% 6.38% 6.81% -0.69% -
  Horiz. % 116.63% 125.23% 99.20% 112.84% 106.08% 99.31% 100.00%
P/EPS 42.25 44.95 32.61 41.25 45.00 43.97 45.54 -4.86%
  QoQ % -6.01% 37.84% -20.95% -8.33% 2.34% -3.45% -
  Horiz. % 92.78% 98.70% 71.61% 90.58% 98.81% 96.55% 100.00%
EY 2.37 2.22 3.07 2.42 2.22 2.27 2.20 5.07%
  QoQ % 6.76% -27.69% 26.86% 9.01% -2.20% 3.18% -
  Horiz. % 107.73% 100.91% 139.55% 110.00% 100.91% 103.18% 100.00%
DY 2.22 1.38 0.00 0.00 2.59 3.45 3.26 -22.54%
  QoQ % 60.87% 0.00% 0.00% 0.00% -24.93% 5.83% -
  Horiz. % 68.10% 42.33% 0.00% 0.00% 79.45% 105.83% 100.00%
P/NAPS 2.37 2.61 1.97 2.23 2.30 1.88 5.65 -43.88%
  QoQ % -9.20% 32.49% -11.66% -3.04% 22.34% -66.73% -
  Horiz. % 41.95% 46.19% 34.87% 39.47% 40.71% 33.27% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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