Highlights

[N2N] QoQ TTM Result on 2018-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -30.36%    YoY -     2.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 109,620 108,055 107,922 110,840 111,604 97,285 80,144 23.24%
  QoQ % 1.45% 0.12% -2.63% -0.68% 14.72% 21.39% -
  Horiz. % 136.78% 134.83% 134.66% 138.30% 139.25% 121.39% 100.00%
PBT 18,263 19,229 23,057 24,607 29,420 26,302 20,749 -8.16%
  QoQ % -5.02% -16.60% -6.30% -16.36% 11.85% 26.76% -
  Horiz. % 88.02% 92.67% 111.12% 118.59% 141.79% 126.76% 100.00%
Tax -6,661 -6,500 -6,619 -5,299 -1,524 -1,414 -18 5,073.01%
  QoQ % -2.48% 1.80% -24.91% -247.70% -7.78% -7,755.56% -
  Horiz. % 37,005.55% 36,111.11% 36,772.22% 29,438.89% 8,466.67% 7,855.56% 100.00%
NP 11,602 12,729 16,438 19,308 27,896 24,888 20,731 -32.11%
  QoQ % -8.85% -22.56% -14.86% -30.79% 12.09% 20.05% -
  Horiz. % 55.96% 61.40% 79.29% 93.14% 134.56% 120.05% 100.00%
NP to SH 11,991 13,095 16,757 19,636 28,198 25,129 20,873 -30.92%
  QoQ % -8.43% -21.85% -14.66% -30.36% 12.21% 20.39% -
  Horiz. % 57.45% 62.74% 80.28% 94.07% 135.09% 120.39% 100.00%
Tax Rate 36.47 % 33.80 % 28.71 % 21.53 % 5.18 % 5.38 % 0.09 % 5,396.06%
  QoQ % 7.90% 17.73% 33.35% 315.64% -3.72% 5,877.78% -
  Horiz. % 40,522.22% 37,555.55% 31,900.00% 23,922.22% 5,755.56% 5,977.78% 100.00%
Total Cost 98,018 95,326 91,484 91,532 83,708 72,397 59,413 39.66%
  QoQ % 2.82% 4.20% -0.05% 9.35% 15.62% 21.85% -
  Horiz. % 164.98% 160.45% 153.98% 154.06% 140.89% 121.85% 100.00%
Net Worth 242,229 252,422 263,005 240,245 182,782 187,914 187,804 18.51%
  QoQ % -4.04% -4.02% 9.47% 31.44% -2.73% 0.06% -
  Horiz. % 128.98% 134.41% 140.04% 127.92% 97.33% 100.06% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 5,736 20,167 14,430 19,125 19,125 4,695 4,695 14.31%
  QoQ % -71.55% 39.76% -24.55% 0.00% 307.34% 0.00% -
  Horiz. % 122.19% 429.53% 307.34% 407.34% 407.34% 100.00% 100.00%
Div Payout % 47.84 % 154.01 % 86.11 % 97.40 % 67.83 % 18.68 % 22.49 % 65.48%
  QoQ % -68.94% 78.85% -11.59% 43.59% 263.12% -16.94% -
  Horiz. % 212.72% 684.79% 382.88% 433.08% 301.60% 83.06% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 242,229 252,422 263,005 240,245 182,782 187,914 187,804 18.51%
  QoQ % -4.04% -4.02% 9.47% 31.44% -2.73% 0.06% -
  Horiz. % 128.98% 134.41% 140.04% 127.92% 97.33% 100.06% 100.00%
NOSH 538,288 573,687 571,750 533,879 481,006 469,785 469,512 9.55%
  QoQ % -6.17% 0.34% 7.09% 10.99% 2.39% 0.06% -
  Horiz. % 114.65% 122.19% 121.78% 113.71% 102.45% 100.06% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.58 % 11.78 % 15.23 % 17.42 % 25.00 % 25.58 % 25.87 % -44.93%
  QoQ % -10.19% -22.65% -12.57% -30.32% -2.27% -1.12% -
  Horiz. % 40.90% 45.54% 58.87% 67.34% 96.64% 98.88% 100.00%
ROE 4.95 % 5.19 % 6.37 % 8.17 % 15.43 % 13.37 % 11.11 % -41.69%
  QoQ % -4.62% -18.52% -22.03% -47.05% 15.41% 20.34% -
  Horiz. % 44.55% 46.71% 57.34% 73.54% 138.88% 120.34% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.36 18.84 18.88 20.76 23.20 20.71 17.07 12.48%
  QoQ % 8.07% -0.21% -9.06% -10.52% 12.02% 21.32% -
  Horiz. % 119.27% 110.37% 110.60% 121.62% 135.91% 121.32% 100.00%
EPS 2.23 2.28 2.93 3.68 5.86 5.35 4.45 -36.94%
  QoQ % -2.19% -22.18% -20.38% -37.20% 9.53% 20.22% -
  Horiz. % 50.11% 51.24% 65.84% 82.70% 131.69% 120.22% 100.00%
DPS 1.07 3.52 2.52 3.58 3.98 1.00 1.00 4.62%
  QoQ % -69.60% 39.68% -29.61% -10.05% 298.00% 0.00% -
  Horiz. % 107.00% 352.00% 252.00% 358.00% 398.00% 100.00% 100.00%
NAPS 0.4500 0.4400 0.4600 0.4500 0.3800 0.4000 0.4000 8.18%
  QoQ % 2.27% -4.35% 2.22% 18.42% -5.00% 0.00% -
  Horiz. % 112.50% 110.00% 115.00% 112.50% 95.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 18.33 18.07 18.05 18.54 18.67 16.27 13.40 23.25%
  QoQ % 1.44% 0.11% -2.64% -0.70% 14.75% 21.42% -
  Horiz. % 136.79% 134.85% 134.70% 138.36% 139.33% 121.42% 100.00%
EPS 2.01 2.19 2.80 3.28 4.72 4.20 3.49 -30.80%
  QoQ % -8.22% -21.79% -14.63% -30.51% 12.38% 20.34% -
  Horiz. % 57.59% 62.75% 80.23% 93.98% 135.24% 120.34% 100.00%
DPS 0.96 3.37 2.41 3.20 3.20 0.79 0.79 13.89%
  QoQ % -71.51% 39.83% -24.69% 0.00% 305.06% 0.00% -
  Horiz. % 121.52% 426.58% 305.06% 405.06% 405.06% 100.00% 100.00%
NAPS 0.4051 0.4222 0.4399 0.4018 0.3057 0.3143 0.3141 18.50%
  QoQ % -4.05% -4.02% 9.48% 31.44% -2.74% 0.06% -
  Horiz. % 128.97% 134.42% 140.05% 127.92% 97.33% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.8350 1.0500 1.2600 1.2500 0.7650 0.9200 0.9350 -
P/RPS 4.10 5.57 6.68 6.02 3.30 4.44 5.48 -17.60%
  QoQ % -26.39% -16.62% 10.96% 82.42% -25.68% -18.98% -
  Horiz. % 74.82% 101.64% 121.90% 109.85% 60.22% 81.02% 100.00%
P/EPS 37.48 46.00 42.99 33.99 13.05 17.20 21.03 47.05%
  QoQ % -18.52% 7.00% 26.48% 160.46% -24.13% -18.21% -
  Horiz. % 178.22% 218.74% 204.42% 161.63% 62.05% 81.79% 100.00%
EY 2.67 2.17 2.33 2.94 7.66 5.81 4.75 -31.91%
  QoQ % 23.04% -6.87% -20.75% -61.62% 31.84% 22.32% -
  Horiz. % 56.21% 45.68% 49.05% 61.89% 161.26% 122.32% 100.00%
DY 1.28 3.35 2.00 2.87 5.20 1.09 1.07 12.70%
  QoQ % -61.79% 67.50% -30.31% -44.81% 377.06% 1.87% -
  Horiz. % 119.63% 313.08% 186.92% 268.22% 485.98% 101.87% 100.00%
P/NAPS 1.86 2.39 2.74 2.78 2.01 2.30 2.34 -14.20%
  QoQ % -22.18% -12.77% -1.44% 38.31% -12.61% -1.71% -
  Horiz. % 79.49% 102.14% 117.09% 118.80% 85.90% 98.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 -
Price 0.7450 0.9500 1.1300 1.1200 1.0800 0.9950 0.9500 -
P/RPS 3.66 5.04 5.99 5.39 4.65 4.80 5.57 -24.44%
  QoQ % -27.38% -15.86% 11.13% 15.91% -3.13% -13.82% -
  Horiz. % 65.71% 90.48% 107.54% 96.77% 83.48% 86.18% 100.00%
P/EPS 33.44 41.62 38.56 30.45 18.42 18.60 21.37 34.82%
  QoQ % -19.65% 7.94% 26.63% 65.31% -0.97% -12.96% -
  Horiz. % 156.48% 194.76% 180.44% 142.49% 86.20% 87.04% 100.00%
EY 2.99 2.40 2.59 3.28 5.43 5.38 4.68 -25.84%
  QoQ % 24.58% -7.34% -21.04% -39.59% 0.93% 14.96% -
  Horiz. % 63.89% 51.28% 55.34% 70.09% 116.03% 114.96% 100.00%
DY 1.43 3.70 2.23 3.20 3.68 1.01 1.05 22.89%
  QoQ % -61.35% 65.92% -30.31% -13.04% 264.36% -3.81% -
  Horiz. % 136.19% 352.38% 212.38% 304.76% 350.48% 96.19% 100.00%
P/NAPS 1.66 2.16 2.46 2.49 2.84 2.49 2.38 -21.37%
  QoQ % -23.15% -12.20% -1.20% -12.32% 14.06% 4.62% -
  Horiz. % 69.75% 90.76% 103.36% 104.62% 119.33% 104.62% 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.
 


 

256  316  543  1159 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers