Highlights

[N2N] QoQ Cumulative 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 -     27.28%    YoY -     -47.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 78,866 53,416 27,248 108,055 80,253 55,015 25,683 111.12%
  QoQ % 47.64% 96.04% -74.78% 34.64% 45.87% 114.21% -
  Horiz. % 307.07% 207.98% 106.09% 420.73% 312.48% 214.21% 100.00%
PBT 15,280 9,550 5,774 19,229 15,299 11,836 6,740 72.49%
  QoQ % 60.00% 65.40% -69.97% 25.69% 29.26% 75.61% -
  Horiz. % 226.71% 141.69% 85.67% 285.30% 226.99% 175.61% 100.00%
Tax -1,476 -1,203 -288 -6,500 -5,254 -3,913 -127 412.32%
  QoQ % -22.69% -317.71% 95.57% -23.72% -34.27% -2,981.10% -
  Horiz. % 1,162.20% 947.24% 226.77% 5,118.11% 4,137.01% 3,081.10% 100.00%
NP 13,804 8,347 5,486 12,729 10,045 7,923 6,613 63.26%
  QoQ % 65.38% 52.15% -56.90% 26.72% 26.78% 19.81% -
  Horiz. % 208.74% 126.22% 82.96% 192.48% 151.90% 119.81% 100.00%
NP to SH 14,106 8,547 5,589 13,095 10,288 8,075 6,693 64.31%
  QoQ % 65.04% 52.93% -57.32% 27.28% 27.41% 20.65% -
  Horiz. % 210.76% 127.70% 83.51% 195.65% 153.71% 120.65% 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 65,062 45,069 21,762 95,326 70,208 47,092 19,070 126.46%
  QoQ % 44.36% 107.10% -77.17% 35.78% 49.09% 146.94% -
  Horiz. % 341.17% 236.33% 114.12% 499.87% 368.16% 246.94% 100.00%
Net Worth 256,810 251,227 242,229 252,422 263,005 240,245 182,782 25.42%
  QoQ % 2.22% 3.71% -4.04% -4.02% 9.47% 31.44% -
  Horiz. % 140.50% 137.45% 132.52% 138.10% 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 5,582 5,582 - 22,947 17,152 16,016 14,430 -46.87%
  QoQ % 0.00% 0.00% 0.00% 33.79% 7.09% 10.99% -
  Horiz. % 38.69% 38.69% 0.00% 159.02% 118.87% 110.99% 100.00%
Div Payout % 39.58 % 65.32 % - % 175.24 % 166.72 % 198.35 % 215.60 % -67.67%
  QoQ % -39.41% 0.00% 0.00% 5.11% -15.95% -8.00% -
  Horiz. % 18.36% 30.30% 0.00% 81.28% 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 256,810 251,227 242,229 252,422 263,005 240,245 182,782 25.42%
  QoQ % 2.22% 3.71% -4.04% -4.02% 9.47% 31.44% -
  Horiz. % 140.50% 137.45% 132.52% 138.10% 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 5.49 % 3.40 % 2.31 % 5.19 % 3.91 % 3.36 % 3.66 % 31.00%
  QoQ % 61.47% 47.19% -55.49% 32.74% 16.37% -8.20% -
  Horiz. % 150.00% 92.90% 63.11% 141.80% 106.83% 91.80% 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 14.13 9.57 5.06 18.84 14.04 10.30 5.34 91.20%
  QoQ % 47.65% 89.13% -73.14% 34.19% 36.31% 92.88% -
  Horiz. % 264.61% 179.21% 94.76% 352.81% 262.92% 192.88% 100.00%
EPS 2.62 1.59 1.04 2.42 1.94 1.59 1.39 52.53%
  QoQ % 64.78% 52.88% -57.02% 24.74% 22.01% 14.39% -
  Horiz. % 188.49% 114.39% 74.82% 174.10% 139.57% 114.39% 100.00%
DPS 1.00 1.00 0.00 4.00 3.00 3.00 3.00 -51.89%
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 33.33% 33.33% 0.00% 133.33% 100.00% 100.00% 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 13.19 8.93 4.56 18.07 13.42 9.20 4.30 110.97%
  QoQ % 47.70% 95.83% -74.76% 34.65% 45.87% 113.95% -
  Horiz. % 306.74% 207.67% 106.05% 420.23% 312.09% 213.95% 100.00%
EPS 2.36 1.43 0.93 2.19 1.72 1.35 1.12 64.29%
  QoQ % 65.03% 53.76% -57.53% 27.33% 27.41% 20.54% -
  Horiz. % 210.71% 127.68% 83.04% 195.54% 153.57% 120.54% 100.00%
DPS 0.93 0.93 0.00 3.84 2.87 2.68 2.41 -46.97%
  QoQ % 0.00% 0.00% 0.00% 33.80% 7.09% 11.20% -
  Horiz. % 38.59% 38.59% 0.00% 159.34% 119.09% 111.20% 100.00%
NAPS 0.4295 0.4202 0.4051 0.4222 0.4399 0.4018 0.3057 25.42%
  QoQ % 2.21% 3.73% -4.05% -4.02% 9.48% 31.44% -
  Horiz. % 140.50% 137.46% 132.52% 138.11% 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 5.10 8.15 16.50 5.57 8.98 12.13 14.33 -49.75%
  QoQ % -37.42% -50.61% 196.23% -37.97% -25.97% -15.35% -
  Horiz. % 35.59% 56.87% 115.14% 38.87% 62.67% 84.65% 100.00%
P/EPS 28.50 50.95 80.42 46.00 70.02 82.64 54.98 -35.44%
  QoQ % -44.06% -36.65% 74.83% -34.30% -15.27% 50.31% -
  Horiz. % 51.84% 92.67% 146.27% 83.67% 127.36% 150.31% 100.00%
EY 3.51 1.96 1.24 2.17 1.43 1.21 1.82 54.88%
  QoQ % 79.08% 58.06% -42.86% 51.75% 18.18% -33.52% -
  Horiz. % 192.86% 107.69% 68.13% 119.23% 78.57% 66.48% 100.00%
DY 1.39 1.28 0.00 3.81 2.38 2.40 3.92 -49.87%
  QoQ % 8.59% 0.00% 0.00% 60.08% -0.83% -38.78% -
  Horiz. % 35.46% 32.65% 0.00% 97.19% 60.71% 61.22% 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 5.13 7.63 14.72 5.04 8.05 10.87 20.23 -59.90%
  QoQ % -32.77% -48.17% 192.06% -37.39% -25.94% -46.27% -
  Horiz. % 25.36% 37.72% 72.76% 24.91% 39.79% 53.73% 100.00%
P/EPS 28.69 47.68 71.75 41.62 62.80 74.05 77.62 -48.47%
  QoQ % -39.83% -33.55% 72.39% -33.73% -15.19% -4.60% -
  Horiz. % 36.96% 61.43% 92.44% 53.62% 80.91% 95.40% 100.00%
EY 3.49 2.10 1.39 2.40 1.59 1.35 1.29 94.04%
  QoQ % 66.19% 51.08% -42.08% 50.94% 17.78% 4.65% -
  Horiz. % 270.54% 162.79% 107.75% 186.05% 123.26% 104.65% 100.00%
DY 1.38 1.37 0.00 4.21 2.65 2.68 2.78 -37.28%
  QoQ % 0.73% 0.00% 0.00% 58.87% -1.12% -3.60% -
  Horiz. % 49.64% 49.28% 0.00% 151.44% 95.32% 96.40% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

455  317  624  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.855+0.09 
 KANGER 0.19+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

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