Highlights

[N2N] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     23.94%    YoY -     30.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 41,816 41,717 41,552 40,424 38,902 38,786 38,288 6.02%
  QoQ % 0.24% 0.40% 2.79% 3.91% 0.30% 1.30% -
  Horiz. % 109.21% 108.96% 108.52% 105.58% 101.60% 101.30% 100.00%
PBT 11,776 12,113 11,432 11,516 10,402 9,540 10,306 9.25%
  QoQ % -2.78% 5.96% -0.73% 10.71% 9.04% -7.43% -
  Horiz. % 114.26% 117.54% 110.93% 111.74% 100.93% 92.57% 100.00%
Tax -95 -13 0 0 -1,107 -124 -148 -25.49%
  QoQ % -612.52% 0.00% 0.00% 0.00% -792.74% 16.22% -
  Horiz. % 64.19% 9.01% -0.00% -0.00% 747.97% 83.78% 100.00%
NP 11,681 12,100 11,432 11,516 9,295 9,416 10,158 9.71%
  QoQ % -3.46% 5.84% -0.73% 23.89% -1.29% -7.30% -
  Horiz. % 114.99% 119.12% 112.54% 113.37% 91.50% 92.70% 100.00%
NP to SH 11,747 12,218 11,540 11,608 9,366 9,420 10,158 10.13%
  QoQ % -3.86% 5.88% -0.59% 23.94% -0.57% -7.27% -
  Horiz. % 115.64% 120.29% 113.61% 114.27% 92.20% 92.73% 100.00%
Tax Rate 0.81 % 0.11 % - % - % 10.64 % 1.30 % 1.44 % -31.74%
  QoQ % 636.36% 0.00% 0.00% 0.00% 718.46% -9.72% -
  Horiz. % 56.25% 7.64% 0.00% 0.00% 738.89% 90.28% 100.00%
Total Cost 30,135 29,617 30,120 28,908 29,607 29,370 28,130 4.68%
  QoQ % 1.75% -1.67% 4.19% -2.36% 0.80% 4.41% -
  Horiz. % 107.13% 105.29% 107.07% 102.77% 105.25% 104.41% 100.00%
Net Worth 178,490 179,501 178,260 177,864 167,092 162,363 167,827 4.17%
  QoQ % -0.56% 0.70% 0.22% 6.45% 2.91% -3.26% -
  Horiz. % 106.35% 106.96% 106.22% 105.98% 99.56% 96.74% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,697 - 9,382 - 8,794 5,850 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.31% 0.00% -
  Horiz. % 80.28% 0.00% 160.35% 0.00% 150.31% 100.00% -
Div Payout % 39.99 % - % 81.30 % - % 93.90 % 62.11 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 51.18% 0.00% -
  Horiz. % 64.39% 0.00% 130.90% 0.00% 151.18% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 178,490 179,501 178,260 177,864 167,092 162,363 167,827 4.17%
  QoQ % -0.56% 0.70% 0.22% 6.45% 2.91% -3.26% -
  Horiz. % 106.35% 106.96% 106.22% 105.98% 99.56% 96.74% 100.00%
NOSH 469,712 472,371 469,105 468,064 439,718 438,819 441,652 4.17%
  QoQ % -0.56% 0.70% 0.22% 6.45% 0.20% -0.64% -
  Horiz. % 106.35% 106.96% 106.22% 105.98% 99.56% 99.36% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 27.93 % 29.00 % 27.51 % 28.49 % 23.89 % 24.28 % 26.53 % 3.47%
  QoQ % -3.69% 5.42% -3.44% 19.25% -1.61% -8.48% -
  Horiz. % 105.28% 109.31% 103.69% 107.39% 90.05% 91.52% 100.00%
ROE 6.58 % 6.81 % 6.47 % 6.53 % 5.61 % 5.80 % 6.05 % 5.73%
  QoQ % -3.38% 5.26% -0.92% 16.40% -3.28% -4.13% -
  Horiz. % 108.76% 112.56% 106.94% 107.93% 92.73% 95.87% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.90 8.83 8.86 8.64 8.85 8.84 8.67 1.75%
  QoQ % 0.79% -0.34% 2.55% -2.37% 0.11% 1.96% -
  Horiz. % 102.65% 101.85% 102.19% 99.65% 102.08% 101.96% 100.00%
EPS 2.48 2.59 2.46 2.48 2.13 2.15 2.30 5.13%
  QoQ % -4.25% 5.28% -0.81% 16.43% -0.93% -6.52% -
  Horiz. % 107.83% 112.61% 106.96% 107.83% 92.61% 93.48% 100.00%
DPS 1.00 0.00 2.00 0.00 2.00 1.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.38% 0.00% -
  Horiz. % 75.19% 0.00% 150.38% 0.00% 150.38% 100.00% -
NAPS 0.3800 0.3800 0.3800 0.3800 0.3800 0.3700 0.3800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.70% -2.63% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.99 6.98 6.95 6.76 6.51 6.49 6.40 6.03%
  QoQ % 0.14% 0.43% 2.81% 3.84% 0.31% 1.41% -
  Horiz. % 109.22% 109.06% 108.59% 105.62% 101.72% 101.41% 100.00%
EPS 1.96 2.04 1.93 1.94 1.57 1.58 1.70 9.91%
  QoQ % -3.92% 5.70% -0.52% 23.57% -0.63% -7.06% -
  Horiz. % 115.29% 120.00% 113.53% 114.12% 92.35% 92.94% 100.00%
DPS 0.79 0.00 1.57 0.00 1.47 0.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 80.61% 0.00% 160.20% 0.00% 150.00% 100.00% -
NAPS 0.2985 0.3002 0.2982 0.2975 0.2795 0.2716 0.2807 4.16%
  QoQ % -0.57% 0.67% 0.24% 6.44% 2.91% -3.24% -
  Horiz. % 106.34% 106.95% 106.23% 105.99% 99.57% 96.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.7550 0.8050 0.8850 0.8750 0.9800 0.6900 0.7800 -
P/RPS 8.48 9.12 9.99 10.13 11.08 7.81 9.00 -3.87%
  QoQ % -7.02% -8.71% -1.38% -8.57% 41.87% -13.22% -
  Horiz. % 94.22% 101.33% 111.00% 112.56% 123.11% 86.78% 100.00%
P/EPS 30.19 31.12 35.98 35.28 46.01 32.14 33.91 -7.42%
  QoQ % -2.99% -13.51% 1.98% -23.32% 43.15% -5.22% -
  Horiz. % 89.03% 91.77% 106.10% 104.04% 135.68% 94.78% 100.00%
EY 3.31 3.21 2.78 2.83 2.17 3.11 2.95 7.94%
  QoQ % 3.12% 15.47% -1.77% 30.41% -30.23% 5.42% -
  Horiz. % 112.20% 108.81% 94.24% 95.93% 73.56% 105.42% 100.00%
DY 1.32 0.00 2.26 0.00 2.04 1.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.70% 0.00% -
  Horiz. % 68.39% 0.00% 117.10% 0.00% 105.70% 100.00% -
P/NAPS 1.99 2.12 2.33 2.30 2.58 1.86 2.05 -1.95%
  QoQ % -6.13% -9.01% 1.30% -10.85% 38.71% -9.27% -
  Horiz. % 97.07% 103.41% 113.66% 112.20% 125.85% 90.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 19/11/15 20/08/15 -
Price 0.7450 0.7600 0.8100 0.8000 0.9000 0.9650 0.7500 -
P/RPS 8.37 8.61 9.14 9.26 10.17 10.92 8.65 -2.16%
  QoQ % -2.79% -5.80% -1.30% -8.95% -6.87% 26.24% -
  Horiz. % 96.76% 99.54% 105.66% 107.05% 117.57% 126.24% 100.00%
P/EPS 29.79 29.38 32.93 32.26 42.25 44.95 32.61 -5.83%
  QoQ % 1.40% -10.78% 2.08% -23.64% -6.01% 37.84% -
  Horiz. % 91.35% 90.10% 100.98% 98.93% 129.56% 137.84% 100.00%
EY 3.36 3.40 3.04 3.10 2.37 2.22 3.07 6.17%
  QoQ % -1.18% 11.84% -1.94% 30.80% 6.76% -27.69% -
  Horiz. % 109.45% 110.75% 99.02% 100.98% 77.20% 72.31% 100.00%
DY 1.34 0.00 2.47 0.00 2.22 1.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 60.87% 0.00% -
  Horiz. % 97.10% 0.00% 178.99% 0.00% 160.87% 100.00% -
P/NAPS 1.96 2.00 2.13 2.11 2.37 2.61 1.97 -0.34%
  QoQ % -2.00% -6.10% 0.95% -10.97% -9.20% 32.49% -
  Horiz. % 99.49% 101.52% 108.12% 107.11% 120.30% 132.49% 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
 
 

417  379  623  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.24-0.005 
 HPPHB 0.695-0.045 
 DGB 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