Highlights

[N2N] QoQ TTM Result on 2016-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     0.07%    YoY -     12.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 43,074 41,816 41,100 40,534 39,707 38,902 37,459 9.75%
  QoQ % 3.01% 1.74% 1.40% 2.08% 2.07% 3.85% -
  Horiz. % 114.99% 111.63% 109.72% 108.21% 106.00% 103.85% 100.00%
PBT 12,519 11,776 12,332 10,965 11,026 10,402 9,022 24.38%
  QoQ % 6.31% -4.51% 12.47% -0.55% 6.00% 15.30% -
  Horiz. % 138.76% 130.53% 136.69% 121.54% 122.21% 115.30% 100.00%
Tax -112 -95 -1,023 -1,032 -1,069 -1,106 -13 319.71%
  QoQ % -17.89% 90.71% 0.87% 3.46% 3.35% -8,407.69% -
  Horiz. % 861.54% 730.77% 7,869.23% 7,938.46% 8,223.08% 8,507.69% 100.00%
NP 12,407 11,681 11,309 9,933 9,957 9,296 9,009 23.76%
  QoQ % 6.22% 3.29% 13.85% -0.24% 7.11% 3.19% -
  Horiz. % 137.72% 129.66% 125.53% 110.26% 110.52% 103.19% 100.00%
NP to SH 12,469 11,747 11,466 10,058 10,051 9,367 9,012 24.14%
  QoQ % 6.15% 2.45% 14.00% 0.07% 7.30% 3.94% -
  Horiz. % 138.36% 130.35% 127.23% 111.61% 111.53% 103.94% 100.00%
Tax Rate 0.89 % 0.81 % 8.30 % 9.41 % 9.70 % 10.63 % 0.14 % 242.78%
  QoQ % 9.88% -90.24% -11.80% -2.99% -8.75% 7,492.86% -
  Horiz. % 635.71% 578.57% 5,928.57% 6,721.43% 6,928.57% 7,592.86% 100.00%
Total Cost 30,667 30,135 29,791 30,601 29,750 29,606 28,450 5.13%
  QoQ % 1.77% 1.15% -2.65% 2.86% 0.49% 4.06% -
  Horiz. % 107.79% 105.92% 104.71% 107.56% 104.57% 104.06% 100.00%
Net Worth 183,553 178,490 181,650 181,639 177,864 168,150 163,293 8.10%
  QoQ % 2.84% -1.74% 0.01% 2.12% 5.78% 2.97% -
  Horiz. % 112.41% 109.31% 111.24% 111.24% 108.92% 102.97% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 4,780 4,780 9,205 4,425 4,425 4,425 0 -
  QoQ % 0.00% -48.07% 108.03% 0.00% 0.00% 0.00% -
  Horiz. % 108.03% 108.03% 208.03% 100.00% 100.00% 100.00% -
Div Payout % 38.34 % 40.69 % 80.28 % 43.99 % 44.03 % 47.24 % - % -
  QoQ % -5.78% -49.31% 82.50% -0.09% -6.80% 0.00% -
  Horiz. % 81.16% 86.13% 169.94% 93.12% 93.20% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 183,553 178,490 181,650 181,639 177,864 168,150 163,293 8.10%
  QoQ % 2.84% -1.74% 0.01% 2.12% 5.78% 2.97% -
  Horiz. % 112.41% 109.31% 111.24% 111.24% 108.92% 102.97% 100.00%
NOSH 470,649 469,712 478,028 477,999 468,064 442,500 441,333 4.38%
  QoQ % 0.20% -1.74% 0.01% 2.12% 5.78% 0.26% -
  Horiz. % 106.64% 106.43% 108.31% 108.31% 106.06% 100.26% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 28.80 % 27.93 % 27.52 % 24.51 % 25.08 % 23.90 % 24.05 % 12.76%
  QoQ % 3.11% 1.49% 12.28% -2.27% 4.94% -0.62% -
  Horiz. % 119.75% 116.13% 114.43% 101.91% 104.28% 99.38% 100.00%
ROE 6.79 % 6.58 % 6.31 % 5.54 % 5.65 % 5.57 % 5.52 % 14.79%
  QoQ % 3.19% 4.28% 13.90% -1.95% 1.44% 0.91% -
  Horiz. % 123.01% 119.20% 114.31% 100.36% 102.36% 100.91% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.15 8.90 8.60 8.48 8.48 8.79 8.49 5.11%
  QoQ % 2.81% 3.49% 1.42% 0.00% -3.53% 3.53% -
  Horiz. % 107.77% 104.83% 101.30% 99.88% 99.88% 103.53% 100.00%
EPS 2.65 2.50 2.40 2.10 2.15 2.12 2.04 19.04%
  QoQ % 6.00% 4.17% 14.29% -2.33% 1.42% 3.92% -
  Horiz. % 129.90% 122.55% 117.65% 102.94% 105.39% 103.92% 100.00%
DPS 1.00 1.00 1.93 0.93 0.95 1.00 0.00 -
  QoQ % 0.00% -48.19% 107.53% -2.11% -5.00% 0.00% -
  Horiz. % 100.00% 100.00% 193.00% 93.00% 95.00% 100.00% -
NAPS 0.3900 0.3800 0.3800 0.3800 0.3800 0.3800 0.3700 3.57%
  QoQ % 2.63% 0.00% 0.00% 0.00% 0.00% 2.70% -
  Horiz. % 105.41% 102.70% 102.70% 102.70% 102.70% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.20 6.99 6.87 6.78 6.64 6.51 6.27 9.65%
  QoQ % 3.00% 1.75% 1.33% 2.11% 2.00% 3.83% -
  Horiz. % 114.83% 111.48% 109.57% 108.13% 105.90% 103.83% 100.00%
EPS 2.09 1.96 1.92 1.68 1.68 1.57 1.51 24.17%
  QoQ % 6.63% 2.08% 14.29% 0.00% 7.01% 3.97% -
  Horiz. % 138.41% 129.80% 127.15% 111.26% 111.26% 103.97% 100.00%
DPS 0.80 0.80 1.54 0.74 0.74 0.74 0.00 -
  QoQ % 0.00% -48.05% 108.11% 0.00% 0.00% 0.00% -
  Horiz. % 108.11% 108.11% 208.11% 100.00% 100.00% 100.00% -
NAPS 0.3070 0.2985 0.3038 0.3038 0.2975 0.2812 0.2731 8.11%
  QoQ % 2.85% -1.74% 0.00% 2.12% 5.80% 2.97% -
  Horiz. % 112.41% 109.30% 111.24% 111.24% 108.93% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.7250 0.7550 0.8050 0.8850 0.8750 0.9800 0.6900 -
P/RPS 7.92 8.48 9.36 10.44 10.31 11.15 8.13 -1.73%
  QoQ % -6.60% -9.40% -10.34% 1.26% -7.53% 37.15% -
  Horiz. % 97.42% 104.31% 115.13% 128.41% 126.81% 137.15% 100.00%
P/EPS 27.37 30.19 33.56 42.06 40.75 46.30 33.79 -13.09%
  QoQ % -9.34% -10.04% -20.21% 3.21% -11.99% 37.02% -
  Horiz. % 81.00% 89.35% 99.32% 124.47% 120.60% 137.02% 100.00%
EY 3.65 3.31 2.98 2.38 2.45 2.16 2.96 14.98%
  QoQ % 10.27% 11.07% 25.21% -2.86% 13.43% -27.03% -
  Horiz. % 123.31% 111.82% 100.68% 80.41% 82.77% 72.97% 100.00%
DY 1.38 1.32 2.39 1.05 1.08 1.02 0.00 -
  QoQ % 4.55% -44.77% 127.62% -2.78% 5.88% 0.00% -
  Horiz. % 135.29% 129.41% 234.31% 102.94% 105.88% 100.00% -
P/NAPS 1.86 1.99 2.12 2.33 2.30 2.58 1.86 -
  QoQ % -6.53% -6.13% -9.01% 1.30% -10.85% 38.71% -
  Horiz. % 100.00% 106.99% 113.98% 125.27% 123.66% 138.71% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 19/11/15 -
Price 0.7900 0.7450 0.7600 0.8100 0.8000 0.9000 0.9650 -
P/RPS 8.63 8.37 8.84 9.55 9.43 10.24 11.37 -16.78%
  QoQ % 3.11% -5.32% -7.43% 1.27% -7.91% -9.94% -
  Horiz. % 75.90% 73.61% 77.75% 83.99% 82.94% 90.06% 100.00%
P/EPS 29.82 29.79 31.69 38.49 37.26 42.52 47.26 -26.41%
  QoQ % 0.10% -6.00% -17.67% 3.30% -12.37% -10.03% -
  Horiz. % 63.10% 63.03% 67.05% 81.44% 78.84% 89.97% 100.00%
EY 3.35 3.36 3.16 2.60 2.68 2.35 2.12 35.63%
  QoQ % -0.30% 6.33% 21.54% -2.99% 14.04% 10.85% -
  Horiz. % 158.02% 158.49% 149.06% 122.64% 126.42% 110.85% 100.00%
DY 1.27 1.34 2.53 1.14 1.18 1.11 0.00 -
  QoQ % -5.22% -47.04% 121.93% -3.39% 6.31% 0.00% -
  Horiz. % 114.41% 120.72% 227.93% 102.70% 106.31% 100.00% -
P/NAPS 2.03 1.96 2.00 2.13 2.11 2.37 2.61 -15.41%
  QoQ % 3.57% -2.00% -6.10% 0.95% -10.97% -9.20% -
  Horiz. % 77.78% 75.10% 76.63% 81.61% 80.84% 90.80% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS