Highlights

[N2N] QoQ Annualized Quarter Result on 2019-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 17-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     70.72%    YoY -     -16.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 105,095 105,154 106,832 108,992 108,055 107,004 110,030 -3.00%
  QoQ % -0.06% -1.57% -1.98% 0.87% 0.98% -2.75% -
  Horiz. % 95.51% 95.57% 97.09% 99.06% 98.21% 97.25% 100.00%
PBT 17,575 20,373 19,100 23,096 19,229 20,398 23,672 -17.96%
  QoQ % -13.74% 6.67% -17.30% 20.11% -5.73% -13.83% -
  Horiz. % 74.24% 86.07% 80.69% 97.57% 81.23% 86.17% 100.00%
Tax -2,306 -1,968 -2,406 -1,152 -6,500 -7,005 -7,826 -55.62%
  QoQ % -17.17% 18.20% -108.85% 82.28% 7.21% 10.49% -
  Horiz. % 29.47% 25.15% 30.74% 14.72% 83.06% 89.51% 100.00%
NP 15,269 18,405 16,694 21,944 12,729 13,393 15,846 -2.44%
  QoQ % -17.04% 10.25% -23.92% 72.39% -4.96% -15.48% -
  Horiz. % 96.36% 116.15% 105.35% 138.48% 80.33% 84.52% 100.00%
NP to SH 15,679 18,808 17,094 22,356 13,095 13,717 16,150 -1.95%
  QoQ % -16.64% 10.03% -23.54% 70.72% -4.54% -15.06% -
  Horiz. % 97.08% 116.46% 105.85% 138.43% 81.08% 84.94% 100.00%
Tax Rate 13.12 % 9.66 % 12.60 % 4.99 % 33.80 % 34.34 % 33.06 % -45.91%
  QoQ % 35.82% -23.33% 152.51% -85.24% -1.57% 3.87% -
  Horiz. % 39.69% 29.22% 38.11% 15.09% 102.24% 103.87% 100.00%
Total Cost 89,826 86,749 90,138 87,048 95,326 93,610 94,184 -3.10%
  QoQ % 3.55% -3.76% 3.55% -8.68% 1.83% -0.61% -
  Horiz. % 95.37% 92.11% 95.70% 92.42% 101.21% 99.39% 100.00%
Net Worth 256,810 256,810 251,227 242,229 238,090 263,005 240,245 4.53%
  QoQ % 0.00% 2.22% 3.71% 1.74% -9.47% 9.47% -
  Horiz. % 106.89% 106.89% 104.57% 100.83% 99.10% 109.47% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,582 7,443 11,165 - 21,644 22,870 32,032 -68.70%
  QoQ % -25.00% -33.33% 0.00% 0.00% -5.36% -28.60% -
  Horiz. % 17.43% 23.24% 34.86% 0.00% 67.57% 71.40% 100.00%
Div Payout % 35.61 % 39.58 % 65.32 % - % 165.29 % 166.72 % 198.35 % -68.08%
  QoQ % -10.03% -39.41% 0.00% 0.00% -0.86% -15.95% -
  Horiz. % 17.95% 19.95% 32.93% 0.00% 83.33% 84.05% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 256,810 256,810 251,227 242,229 238,090 263,005 240,245 4.53%
  QoQ % 0.00% 2.22% 3.71% 1.74% -9.47% 9.47% -
  Horiz. % 106.89% 106.89% 104.57% 100.83% 99.10% 109.47% 100.00%
NOSH 558,283 558,283 558,283 538,288 573,687 571,750 533,879 3.02%
  QoQ % 0.00% 0.00% 3.71% -6.17% 0.34% 7.09% -
  Horiz. % 104.57% 104.57% 104.57% 100.83% 107.46% 107.09% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 14.53 % 17.50 % 15.63 % 20.13 % 11.78 % 12.52 % 14.40 % 0.60%
  QoQ % -16.97% 11.96% -22.35% 70.88% -5.91% -13.06% -
  Horiz. % 100.90% 121.53% 108.54% 139.79% 81.81% 86.94% 100.00%
ROE 6.11 % 7.32 % 6.80 % 9.23 % 5.50 % 5.22 % 6.72 % -6.13%
  QoQ % -16.53% 7.65% -26.33% 67.82% 5.36% -22.32% -
  Horiz. % 90.92% 108.93% 101.19% 137.35% 81.85% 77.68% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 18.82 18.84 19.14 20.25 19.97 18.72 20.61 -5.86%
  QoQ % -0.11% -1.57% -5.48% 1.40% 6.68% -9.17% -
  Horiz. % 91.31% 91.41% 92.87% 98.25% 96.89% 90.83% 100.00%
EPS 2.92 3.49 3.18 4.16 2.42 2.59 3.18 -5.51%
  QoQ % -16.33% 9.75% -23.56% 71.90% -6.56% -18.55% -
  Horiz. % 91.82% 109.75% 100.00% 130.82% 76.10% 81.45% 100.00%
DPS 1.00 1.33 2.00 0.00 4.00 4.00 6.00 -69.62%
  QoQ % -24.81% -33.50% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 16.67% 22.17% 33.33% 0.00% 66.67% 66.67% 100.00%
NAPS 0.4600 0.4600 0.4500 0.4500 0.4400 0.4600 0.4500 1.47%
  QoQ % 0.00% 2.22% 0.00% 2.27% -4.35% 2.22% -
  Horiz. % 102.22% 102.22% 100.00% 100.00% 97.78% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.58 17.59 17.87 18.23 18.07 17.90 18.40 -2.99%
  QoQ % -0.06% -1.57% -1.97% 0.89% 0.95% -2.72% -
  Horiz. % 95.54% 95.60% 97.12% 99.08% 98.21% 97.28% 100.00%
EPS 2.62 3.15 2.86 3.74 2.19 2.29 2.70 -1.98%
  QoQ % -16.83% 10.14% -23.53% 70.78% -4.37% -15.19% -
  Horiz. % 97.04% 116.67% 105.93% 138.52% 81.11% 84.81% 100.00%
DPS 0.93 1.25 1.87 0.00 3.62 3.83 5.36 -68.79%
  QoQ % -25.60% -33.16% 0.00% 0.00% -5.48% -28.54% -
  Horiz. % 17.35% 23.32% 34.89% 0.00% 67.54% 71.46% 100.00%
NAPS 0.4295 0.4295 0.4202 0.4051 0.3982 0.4399 0.4018 4.53%
  QoQ % 0.00% 2.21% 3.73% 1.73% -9.48% 9.48% -
  Horiz. % 106.89% 106.89% 104.58% 100.82% 99.10% 109.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.7150 0.7200 0.7800 0.8350 1.0500 1.2600 1.2500 -
P/RPS 3.80 3.82 4.08 4.12 5.26 6.73 6.07 -26.76%
  QoQ % -0.52% -6.37% -0.97% -21.67% -21.84% 10.87% -
  Horiz. % 62.60% 62.93% 67.22% 67.87% 86.66% 110.87% 100.00%
P/EPS 25.46 21.37 25.47 20.11 43.39 52.52 41.32 -27.53%
  QoQ % 19.14% -16.10% 26.65% -53.65% -17.38% 27.11% -
  Horiz. % 61.62% 51.72% 61.64% 48.67% 105.01% 127.11% 100.00%
EY 3.93 4.68 3.93 4.97 2.30 1.90 2.42 38.04%
  QoQ % -16.03% 19.08% -20.93% 116.09% 21.05% -21.49% -
  Horiz. % 162.40% 193.39% 162.40% 205.37% 95.04% 78.51% 100.00%
DY 1.40 1.85 2.56 0.00 3.81 3.17 4.80 -55.92%
  QoQ % -24.32% -27.73% 0.00% 0.00% 20.19% -33.96% -
  Horiz. % 29.17% 38.54% 53.33% 0.00% 79.37% 66.04% 100.00%
P/NAPS 1.55 1.57 1.73 1.86 2.39 2.74 2.78 -32.19%
  QoQ % -1.27% -9.25% -6.99% -22.18% -12.77% -1.44% -
  Horiz. % 55.76% 56.47% 62.23% 66.91% 85.97% 98.56% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 20/11/19 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 -
Price 0.6500 0.7250 0.7300 0.7450 0.9500 1.1300 1.1200 -
P/RPS 3.45 3.85 3.81 3.68 4.76 6.04 5.43 -26.03%
  QoQ % -10.39% 1.05% 3.53% -22.69% -21.19% 11.23% -
  Horiz. % 63.54% 70.90% 70.17% 67.77% 87.66% 111.23% 100.00%
P/EPS 23.14 21.52 23.84 17.94 39.26 47.10 37.02 -26.83%
  QoQ % 7.53% -9.73% 32.89% -54.30% -16.65% 27.23% -
  Horiz. % 62.51% 58.13% 64.40% 48.46% 106.05% 127.23% 100.00%
EY 4.32 4.65 4.19 5.57 2.55 2.12 2.70 36.68%
  QoQ % -7.10% 10.98% -24.78% 118.43% 20.28% -21.48% -
  Horiz. % 160.00% 172.22% 155.19% 206.30% 94.44% 78.52% 100.00%
DY 1.54 1.84 2.74 0.00 4.21 3.54 5.36 -56.36%
  QoQ % -16.30% -32.85% 0.00% 0.00% 18.93% -33.96% -
  Horiz. % 28.73% 34.33% 51.12% 0.00% 78.54% 66.04% 100.00%
P/NAPS 1.41 1.58 1.62 1.66 2.16 2.46 2.49 -31.48%
  QoQ % -10.76% -2.47% -2.41% -23.15% -12.20% -1.20% -
  Horiz. % 56.63% 63.45% 65.06% 66.67% 86.75% 98.80% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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