Highlights

[N2N] QoQ TTM Result on 2013-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     34.95%    YoY -     131.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 33,126 32,230 31,327 30,239 29,070 27,325 26,611 15.77%
  QoQ % 2.78% 2.88% 3.60% 4.02% 6.39% 2.68% -
  Horiz. % 124.48% 121.12% 117.72% 113.63% 109.24% 102.68% 100.00%
PBT 6,972 6,729 6,178 4,684 3,493 2,550 1,948 134.53%
  QoQ % 3.61% 8.92% 31.90% 34.10% 36.98% 30.90% -
  Horiz. % 357.91% 345.43% 317.15% 240.45% 179.31% 130.90% 100.00%
Tax -130 -141 -137 -220 -185 -174 -159 -12.59%
  QoQ % 7.80% -2.92% 37.73% -18.92% -6.32% -9.43% -
  Horiz. % 81.76% 88.68% 86.16% 138.36% 116.35% 109.43% 100.00%
NP 6,842 6,588 6,041 4,464 3,308 2,376 1,789 145.16%
  QoQ % 3.86% 9.05% 35.33% 34.95% 39.23% 32.81% -
  Horiz. % 382.45% 368.25% 337.67% 249.52% 184.91% 132.81% 100.00%
NP to SH 6,842 6,588 6,041 4,464 3,308 2,376 1,789 145.16%
  QoQ % 3.86% 9.05% 35.33% 34.95% 39.23% 32.81% -
  Horiz. % 382.45% 368.25% 337.67% 249.52% 184.91% 132.81% 100.00%
Tax Rate 1.86 % 2.10 % 2.22 % 4.70 % 5.30 % 6.82 % 8.16 % -62.79%
  QoQ % -11.43% -5.41% -52.77% -11.32% -22.29% -16.42% -
  Horiz. % 22.79% 25.74% 27.21% 57.60% 64.95% 83.58% 100.00%
Total Cost 26,284 25,642 25,286 25,775 25,762 24,949 24,822 3.90%
  QoQ % 2.50% 1.41% -1.90% 0.05% 3.26% 0.51% -
  Horiz. % 105.89% 103.30% 101.87% 103.84% 103.79% 100.51% 100.00%
Net Worth 50,655 53,675 48,849 46,807 44,888 40,576 39,575 17.94%
  QoQ % -5.63% 9.88% 4.36% 4.28% 10.63% 2.53% -
  Horiz. % 128.00% 135.63% 123.43% 118.28% 113.42% 102.53% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,662 4,662 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 68.14 % 70.77 % - % - % - % - % - % -
  QoQ % -3.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.28% 100.00% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 50,655 53,675 48,849 46,807 44,888 40,576 39,575 17.94%
  QoQ % -5.63% 9.88% 4.36% 4.28% 10.63% 2.53% -
  Horiz. % 128.00% 135.63% 123.43% 118.28% 113.42% 102.53% 100.00%
NOSH 310,961 310,800 302,096 299,666 302,888 296,176 295,999 3.35%
  QoQ % 0.05% 2.88% 0.81% -1.06% 2.27% 0.06% -
  Horiz. % 105.05% 105.00% 102.06% 101.24% 102.33% 100.06% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.65 % 20.44 % 19.28 % 14.76 % 11.38 % 8.70 % 6.72 % 111.80%
  QoQ % 1.03% 6.02% 30.62% 29.70% 30.80% 29.46% -
  Horiz. % 307.29% 304.17% 286.90% 219.64% 169.35% 129.46% 100.00%
ROE 13.51 % 12.27 % 12.37 % 9.54 % 7.37 % 5.86 % 4.52 % 107.91%
  QoQ % 10.11% -0.81% 29.66% 29.44% 25.77% 29.65% -
  Horiz. % 298.89% 271.46% 273.67% 211.06% 163.05% 129.65% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.65 10.37 10.37 10.09 9.60 9.23 8.99 11.99%
  QoQ % 2.70% 0.00% 2.78% 5.10% 4.01% 2.67% -
  Horiz. % 118.46% 115.35% 115.35% 112.24% 106.79% 102.67% 100.00%
EPS 2.20 2.12 2.00 1.49 1.09 0.80 0.60 138.35%
  QoQ % 3.77% 6.00% 34.23% 36.70% 36.25% 33.33% -
  Horiz. % 366.67% 353.33% 333.33% 248.33% 181.67% 133.33% 100.00%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.1629 0.1727 0.1617 0.1562 0.1482 0.1370 0.1337 14.12%
  QoQ % -5.67% 6.80% 3.52% 5.40% 8.18% 2.47% -
  Horiz. % 121.84% 129.17% 120.94% 116.83% 110.85% 102.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.54 5.39 5.24 5.06 4.86 4.57 4.45 15.77%
  QoQ % 2.78% 2.86% 3.56% 4.12% 6.35% 2.70% -
  Horiz. % 124.49% 121.12% 117.75% 113.71% 109.21% 102.70% 100.00%
EPS 1.14 1.10 1.01 0.75 0.55 0.40 0.30 144.11%
  QoQ % 3.64% 8.91% 34.67% 36.36% 37.50% 33.33% -
  Horiz. % 380.00% 366.67% 336.67% 250.00% 183.33% 133.33% 100.00%
DPS 0.78 0.78 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.0847 0.0898 0.0817 0.0783 0.0751 0.0679 0.0662 17.91%
  QoQ % -5.68% 9.91% 4.34% 4.26% 10.60% 2.57% -
  Horiz. % 127.95% 135.65% 123.41% 118.28% 113.44% 102.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.0500 0.8100 0.4950 0.4500 0.4700 0.4250 0.4600 -
P/RPS 9.86 7.81 4.77 4.46 4.90 4.61 5.12 54.97%
  QoQ % 26.25% 63.73% 6.95% -8.98% 6.29% -9.96% -
  Horiz. % 192.58% 152.54% 93.16% 87.11% 95.70% 90.04% 100.00%
P/EPS 47.72 38.21 24.75 30.21 43.03 52.98 76.11 -26.81%
  QoQ % 24.89% 54.38% -18.07% -29.79% -18.78% -30.39% -
  Horiz. % 62.70% 50.20% 32.52% 39.69% 56.54% 69.61% 100.00%
EY 2.10 2.62 4.04 3.31 2.32 1.89 1.31 37.09%
  QoQ % -19.85% -35.15% 22.05% 42.67% 22.75% 44.27% -
  Horiz. % 160.31% 200.00% 308.40% 252.67% 177.10% 144.27% 100.00%
DY 1.43 1.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -22.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.30% 100.00% - - - - -
P/NAPS 6.45 4.69 3.06 2.88 3.17 3.10 3.44 52.23%
  QoQ % 37.53% 53.27% 6.25% -9.15% 2.26% -9.88% -
  Horiz. % 187.50% 136.34% 88.95% 83.72% 92.15% 90.12% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 25/02/14 26/11/13 26/08/13 27/05/13 28/02/13 -
Price 0.9200 1.0400 0.7750 0.4900 0.4350 0.4350 0.4550 -
P/RPS 8.64 10.03 7.47 4.86 4.53 4.71 5.06 43.00%
  QoQ % -13.86% 34.27% 53.70% 7.28% -3.82% -6.92% -
  Horiz. % 170.75% 198.22% 147.63% 96.05% 89.53% 93.08% 100.00%
P/EPS 41.81 49.06 38.76 32.89 39.83 54.22 75.28 -32.51%
  QoQ % -14.78% 26.57% 17.85% -17.42% -26.54% -27.98% -
  Horiz. % 55.54% 65.17% 51.49% 43.69% 52.91% 72.02% 100.00%
EY 2.39 2.04 2.58 3.04 2.51 1.84 1.33 47.97%
  QoQ % 17.16% -20.93% -15.13% 21.12% 36.41% 38.35% -
  Horiz. % 179.70% 153.38% 193.98% 228.57% 188.72% 138.35% 100.00%
DY 1.63 1.44 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 13.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.19% 100.00% - - - - -
P/NAPS 5.65 6.02 4.79 3.14 2.94 3.18 3.40 40.43%
  QoQ % -6.15% 25.68% 52.55% 6.80% -7.55% -6.47% -
  Horiz. % 166.18% 177.06% 140.88% 92.35% 86.47% 93.53% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers