Highlights

[N2N] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     6.54%    YoY -     84.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 108,055 107,004 110,030 102,732 97,285 92,821 82,920 19.25%
  QoQ % 0.98% -2.75% 7.10% 5.60% 4.81% 11.94% -
  Horiz. % 130.31% 129.04% 132.69% 123.89% 117.32% 111.94% 100.00%
PBT 19,229 20,398 23,672 26,960 26,302 24,725 27,062 -20.32%
  QoQ % -5.73% -13.83% -12.20% 2.50% 6.38% -8.63% -
  Horiz. % 71.06% 75.38% 87.47% 99.62% 97.19% 91.37% 100.00%
Tax -6,500 -7,005 -7,826 -508 -1,414 -65 -56 2,258.97%
  QoQ % 7.21% 10.49% -1,440.55% 64.07% -2,064.30% -16.67% -
  Horiz. % 11,607.14% 12,509.52% 13,975.00% 907.14% 2,525.00% 116.67% 100.00%
NP 12,729 13,393 15,846 26,452 24,888 24,660 27,006 -39.35%
  QoQ % -4.96% -15.48% -40.10% 6.28% 0.92% -8.69% -
  Horiz. % 47.13% 49.59% 58.68% 97.95% 92.16% 91.31% 100.00%
NP to SH 13,095 13,717 16,150 26,772 25,129 24,880 27,136 -38.39%
  QoQ % -4.54% -15.06% -39.68% 6.54% 1.00% -8.31% -
  Horiz. % 48.26% 50.55% 59.52% 98.66% 92.60% 91.69% 100.00%
Tax Rate 33.80 % 34.34 % 33.06 % 1.88 % 5.38 % 0.26 % 0.21 % 2,831.65%
  QoQ % -1.57% 3.87% 1,658.51% -65.06% 1,969.23% 23.81% -
  Horiz. % 16,095.24% 16,352.38% 15,742.86% 895.24% 2,561.90% 123.81% 100.00%
Total Cost 95,326 93,610 94,184 76,280 72,397 68,161 55,914 42.57%
  QoQ % 1.83% -0.61% 23.47% 5.36% 6.21% 21.90% -
  Horiz. % 170.49% 167.42% 168.44% 136.42% 129.48% 121.90% 100.00%
Net Worth 238,090 263,005 240,245 182,782 187,914 187,804 187,792 17.09%
  QoQ % -9.47% 9.47% 31.44% -2.73% 0.06% 0.01% -
  Horiz. % 126.78% 140.05% 127.93% 97.33% 100.06% 100.01% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 21,644 22,870 32,032 57,720 4,697 6,260 - -
  QoQ % -5.36% -28.60% -44.50% 1,128.66% -24.96% 0.00% -
  Horiz. % 345.75% 365.33% 511.69% 922.03% 75.04% 100.00% -
Div Payout % 165.29 % 166.72 % 198.35 % 215.60 % 18.69 % 25.16 % - % -
  QoQ % -0.86% -15.95% -8.00% 1,053.56% -25.72% 0.00% -
  Horiz. % 656.96% 662.64% 788.35% 856.92% 74.28% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 238,090 263,005 240,245 182,782 187,914 187,804 187,792 17.09%
  QoQ % -9.47% 9.47% 31.44% -2.73% 0.06% 0.01% -
  Horiz. % 126.78% 140.05% 127.93% 97.33% 100.06% 100.01% 100.00%
NOSH 573,687 571,750 533,879 481,006 469,785 469,512 469,480 14.26%
  QoQ % 0.34% 7.09% 10.99% 2.39% 0.06% 0.01% -
  Horiz. % 122.20% 121.78% 113.72% 102.45% 100.06% 100.01% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.78 % 12.52 % 14.40 % 25.75 % 25.58 % 26.57 % 32.57 % -49.14%
  QoQ % -5.91% -13.06% -44.08% 0.66% -3.73% -18.42% -
  Horiz. % 36.17% 38.44% 44.21% 79.06% 78.54% 81.58% 100.00%
ROE 5.50 % 5.22 % 6.72 % 14.65 % 13.37 % 13.25 % 14.45 % -47.39%
  QoQ % 5.36% -22.32% -54.13% 9.57% 0.91% -8.30% -
  Horiz. % 38.06% 36.12% 46.51% 101.38% 92.53% 91.70% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.97 18.72 20.61 21.36 20.71 19.77 17.66 8.52%
  QoQ % 6.68% -9.17% -3.51% 3.14% 4.75% 11.95% -
  Horiz. % 113.08% 106.00% 116.70% 120.95% 117.27% 111.95% 100.00%
EPS 2.42 2.59 3.18 5.56 5.35 5.31 5.78 -43.95%
  QoQ % -6.56% -18.55% -42.81% 3.93% 0.75% -8.13% -
  Horiz. % 41.87% 44.81% 55.02% 96.19% 92.56% 91.87% 100.00%
DPS 4.00 4.00 6.00 12.00 1.00 1.33 0.00 -
  QoQ % 0.00% -33.33% -50.00% 1,100.00% -24.81% 0.00% -
  Horiz. % 300.75% 300.75% 451.13% 902.26% 75.19% 100.00% -
NAPS 0.4400 0.4600 0.4500 0.3800 0.4000 0.4000 0.4000 6.54%
  QoQ % -4.35% 2.22% 18.42% -5.00% 0.00% 0.00% -
  Horiz. % 110.00% 115.00% 112.50% 95.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.07 17.90 18.40 17.18 16.27 15.53 13.87 19.23%
  QoQ % 0.95% -2.72% 7.10% 5.59% 4.76% 11.97% -
  Horiz. % 130.28% 129.06% 132.66% 123.86% 117.30% 111.97% 100.00%
EPS 2.19 2.29 2.70 4.48 4.20 4.16 4.54 -38.41%
  QoQ % -4.37% -15.19% -39.73% 6.67% 0.96% -8.37% -
  Horiz. % 48.24% 50.44% 59.47% 98.68% 92.51% 91.63% 100.00%
DPS 3.62 3.83 5.36 9.65 0.79 1.05 0.00 -
  QoQ % -5.48% -28.54% -44.46% 1,121.52% -24.76% 0.00% -
  Horiz. % 344.76% 364.76% 510.48% 919.05% 75.24% 100.00% -
NAPS 0.3982 0.4399 0.4018 0.3057 0.3143 0.3141 0.3141 17.08%
  QoQ % -9.48% 9.48% 31.44% -2.74% 0.06% 0.00% -
  Horiz. % 126.77% 140.05% 127.92% 97.33% 100.06% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0500 1.2600 1.2500 0.7650 0.9200 0.9350 0.7500 -
P/RPS 5.26 6.73 6.07 3.58 4.44 4.73 4.25 15.23%
  QoQ % -21.84% 10.87% 69.55% -19.37% -6.13% 11.29% -
  Horiz. % 123.76% 158.35% 142.82% 84.24% 104.47% 111.29% 100.00%
P/EPS 43.39 52.52 41.32 13.74 17.20 17.64 12.98 123.08%
  QoQ % -17.38% 27.11% 200.73% -20.12% -2.49% 35.90% -
  Horiz. % 334.28% 404.62% 318.34% 105.86% 132.51% 135.90% 100.00%
EY 2.30 1.90 2.42 7.28 5.81 5.67 7.71 -55.26%
  QoQ % 21.05% -21.49% -66.76% 25.30% 2.47% -26.46% -
  Horiz. % 29.83% 24.64% 31.39% 94.42% 75.36% 73.54% 100.00%
DY 3.81 3.17 4.80 15.69 1.09 1.43 0.00 -
  QoQ % 20.19% -33.96% -69.41% 1,339.45% -23.78% 0.00% -
  Horiz. % 266.43% 221.68% 335.66% 1,097.20% 76.22% 100.00% -
P/NAPS 2.39 2.74 2.78 2.01 2.30 2.34 1.88 17.30%
  QoQ % -12.77% -1.44% 38.31% -12.61% -1.71% 24.47% -
  Horiz. % 127.13% 145.74% 147.87% 106.91% 122.34% 124.47% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 -
Price 0.9500 1.1300 1.1200 1.0800 0.9950 0.9500 0.7300 -
P/RPS 4.76 6.04 5.43 5.06 4.80 4.81 4.13 9.90%
  QoQ % -21.19% 11.23% 7.31% 5.42% -0.21% 16.46% -
  Horiz. % 115.25% 146.25% 131.48% 122.52% 116.22% 116.46% 100.00%
P/EPS 39.26 47.10 37.02 19.40 18.60 17.93 12.63 112.55%
  QoQ % -16.65% 27.23% 90.82% 4.30% 3.74% 41.96% -
  Horiz. % 310.85% 372.92% 293.11% 153.60% 147.27% 141.96% 100.00%
EY 2.55 2.12 2.70 5.15 5.38 5.58 7.92 -52.93%
  QoQ % 20.28% -21.48% -47.57% -4.28% -3.58% -29.55% -
  Horiz. % 32.20% 26.77% 34.09% 65.03% 67.93% 70.45% 100.00%
DY 4.21 3.54 5.36 11.11 1.01 1.40 0.00 -
  QoQ % 18.93% -33.96% -51.76% 1,000.00% -27.86% 0.00% -
  Horiz. % 300.71% 252.86% 382.86% 793.57% 72.14% 100.00% -
P/NAPS 2.16 2.46 2.49 2.84 2.49 2.38 1.83 11.65%
  QoQ % -12.20% -1.20% -12.32% 14.06% 4.62% 30.05% -
  Horiz. % 118.03% 134.43% 136.07% 155.19% 136.07% 130.05% 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
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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