Highlights

[N2N] QoQ TTM Result on 2018-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -14.66%    YoY -     -19.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 106,456 109,620 108,055 107,922 110,840 111,604 97,285 6.21%
  QoQ % -2.89% 1.45% 0.12% -2.63% -0.68% 14.72% -
  Horiz. % 109.43% 112.68% 111.07% 110.93% 113.93% 114.72% 100.00%
PBT 16,943 18,263 19,229 23,057 24,607 29,420 26,302 -25.47%
  QoQ % -7.23% -5.02% -16.60% -6.30% -16.36% 11.85% -
  Horiz. % 64.42% 69.44% 73.11% 87.66% 93.56% 111.85% 100.00%
Tax -3,790 -6,661 -6,500 -6,619 -5,299 -1,524 -1,414 93.31%
  QoQ % 43.10% -2.48% 1.80% -24.91% -247.70% -7.78% -
  Horiz. % 268.03% 471.07% 459.69% 468.10% 374.75% 107.78% 100.00%
NP 13,153 11,602 12,729 16,438 19,308 27,896 24,888 -34.71%
  QoQ % 13.37% -8.85% -22.56% -14.86% -30.79% 12.09% -
  Horiz. % 52.85% 46.62% 51.15% 66.05% 77.58% 112.09% 100.00%
NP to SH 13,567 11,991 13,095 16,757 19,636 28,198 25,129 -33.77%
  QoQ % 13.14% -8.43% -21.85% -14.66% -30.36% 12.21% -
  Horiz. % 53.99% 47.72% 52.11% 66.68% 78.14% 112.21% 100.00%
Tax Rate 22.37 % 36.47 % 33.80 % 28.71 % 21.53 % 5.18 % 5.38 % 159.25%
  QoQ % -38.66% 7.90% 17.73% 33.35% 315.64% -3.72% -
  Horiz. % 415.80% 677.88% 628.25% 533.64% 400.19% 96.28% 100.00%
Total Cost 93,303 98,018 95,326 91,484 91,532 83,708 72,397 18.48%
  QoQ % -4.81% 2.82% 4.20% -0.05% 9.35% 15.62% -
  Horiz. % 128.88% 135.39% 131.67% 126.36% 126.43% 115.62% 100.00%
Net Worth 251,227 242,229 252,422 263,005 240,245 182,782 187,914 21.42%
  QoQ % 3.71% -4.04% -4.02% 9.47% 31.44% -2.73% -
  Horiz. % 133.69% 128.90% 134.33% 139.96% 127.85% 97.27% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 11,319 5,736 20,167 14,430 19,125 19,125 4,695 80.09%
  QoQ % 97.31% -71.55% 39.76% -24.55% 0.00% 307.34% -
  Horiz. % 241.10% 122.19% 429.53% 307.34% 407.34% 407.34% 100.00%
Div Payout % 83.44 % 47.84 % 154.01 % 86.11 % 97.40 % 67.83 % 18.68 % 171.97%
  QoQ % 74.41% -68.94% 78.85% -11.59% 43.59% 263.12% -
  Horiz. % 446.68% 256.10% 824.46% 460.97% 521.41% 363.12% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 251,227 242,229 252,422 263,005 240,245 182,782 187,914 21.42%
  QoQ % 3.71% -4.04% -4.02% 9.47% 31.44% -2.73% -
  Horiz. % 133.69% 128.90% 134.33% 139.96% 127.85% 97.27% 100.00%
NOSH 558,283 538,288 573,687 571,750 533,879 481,006 469,785 12.23%
  QoQ % 3.71% -6.17% 0.34% 7.09% 10.99% 2.39% -
  Horiz. % 118.84% 114.58% 122.12% 121.70% 113.64% 102.39% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.36 % 10.58 % 11.78 % 15.23 % 17.42 % 25.00 % 25.58 % -38.51%
  QoQ % 16.82% -10.19% -22.65% -12.57% -30.32% -2.27% -
  Horiz. % 48.32% 41.36% 46.05% 59.54% 68.10% 97.73% 100.00%
ROE 5.40 % 4.95 % 5.19 % 6.37 % 8.17 % 15.43 % 13.37 % -45.45%
  QoQ % 9.09% -4.62% -18.52% -22.03% -47.05% 15.41% -
  Horiz. % 40.39% 37.02% 38.82% 47.64% 61.11% 115.41% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.07 20.36 18.84 18.88 20.76 23.20 20.71 -5.37%
  QoQ % -6.34% 8.07% -0.21% -9.06% -10.52% 12.02% -
  Horiz. % 92.08% 98.31% 90.97% 91.16% 100.24% 112.02% 100.00%
EPS 2.43 2.23 2.28 2.93 3.68 5.86 5.35 -41.00%
  QoQ % 8.97% -2.19% -22.18% -20.38% -37.20% 9.53% -
  Horiz. % 45.42% 41.68% 42.62% 54.77% 68.79% 109.53% 100.00%
DPS 2.03 1.07 3.52 2.52 3.58 3.98 1.00 60.53%
  QoQ % 89.72% -69.60% 39.68% -29.61% -10.05% 298.00% -
  Horiz. % 203.00% 107.00% 352.00% 252.00% 358.00% 398.00% 100.00%
NAPS 0.4500 0.4500 0.4400 0.4600 0.4500 0.3800 0.4000 8.19%
  QoQ % 0.00% 2.27% -4.35% 2.22% 18.42% -5.00% -
  Horiz. % 112.50% 112.50% 110.00% 115.00% 112.50% 95.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 17.81 18.33 18.07 18.05 18.54 18.67 16.27 6.23%
  QoQ % -2.84% 1.44% 0.11% -2.64% -0.70% 14.75% -
  Horiz. % 109.47% 112.66% 111.06% 110.94% 113.95% 114.75% 100.00%
EPS 2.27 2.01 2.19 2.80 3.28 4.72 4.20 -33.72%
  QoQ % 12.94% -8.22% -21.79% -14.63% -30.51% 12.38% -
  Horiz. % 54.05% 47.86% 52.14% 66.67% 78.10% 112.38% 100.00%
DPS 1.89 0.96 3.37 2.41 3.20 3.20 0.79 79.16%
  QoQ % 96.88% -71.51% 39.83% -24.69% 0.00% 305.06% -
  Horiz. % 239.24% 121.52% 426.58% 305.06% 405.06% 405.06% 100.00%
NAPS 0.4202 0.4051 0.4222 0.4399 0.4018 0.3057 0.3143 21.42%
  QoQ % 3.73% -4.05% -4.02% 9.48% 31.44% -2.74% -
  Horiz. % 133.69% 128.89% 134.33% 139.96% 127.84% 97.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.7800 0.8350 1.0500 1.2600 1.2500 0.7650 0.9200 -
P/RPS 4.09 4.10 5.57 6.68 6.02 3.30 4.44 -5.34%
  QoQ % -0.24% -26.39% -16.62% 10.96% 82.42% -25.68% -
  Horiz. % 92.12% 92.34% 125.45% 150.45% 135.59% 74.32% 100.00%
P/EPS 32.10 37.48 46.00 42.99 33.99 13.05 17.20 51.76%
  QoQ % -14.35% -18.52% 7.00% 26.48% 160.46% -24.13% -
  Horiz. % 186.63% 217.91% 267.44% 249.94% 197.62% 75.87% 100.00%
EY 3.12 2.67 2.17 2.33 2.94 7.66 5.81 -34.01%
  QoQ % 16.85% 23.04% -6.87% -20.75% -61.62% 31.84% -
  Horiz. % 53.70% 45.96% 37.35% 40.10% 50.60% 131.84% 100.00%
DY 2.60 1.28 3.35 2.00 2.87 5.20 1.09 78.81%
  QoQ % 103.12% -61.79% 67.50% -30.31% -44.81% 377.06% -
  Horiz. % 238.53% 117.43% 307.34% 183.49% 263.30% 477.06% 100.00%
P/NAPS 1.73 1.86 2.39 2.74 2.78 2.01 2.30 -17.34%
  QoQ % -6.99% -22.18% -12.77% -1.44% 38.31% -12.61% -
  Horiz. % 75.22% 80.87% 103.91% 119.13% 120.87% 87.39% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.7300 0.7450 0.9500 1.1300 1.1200 1.0800 0.9950 -
P/RPS 3.83 3.66 5.04 5.99 5.39 4.65 4.80 -14.01%
  QoQ % 4.64% -27.38% -15.86% 11.13% 15.91% -3.13% -
  Horiz. % 79.79% 76.25% 105.00% 124.79% 112.29% 96.88% 100.00%
P/EPS 30.04 33.44 41.62 38.56 30.45 18.42 18.60 37.78%
  QoQ % -10.17% -19.65% 7.94% 26.63% 65.31% -0.97% -
  Horiz. % 161.51% 179.78% 223.76% 207.31% 163.71% 99.03% 100.00%
EY 3.33 2.99 2.40 2.59 3.28 5.43 5.38 -27.44%
  QoQ % 11.37% 24.58% -7.34% -21.04% -39.59% 0.93% -
  Horiz. % 61.90% 55.58% 44.61% 48.14% 60.97% 100.93% 100.00%
DY 2.78 1.43 3.70 2.23 3.20 3.68 1.01 96.77%
  QoQ % 94.41% -61.35% 65.92% -30.31% -13.04% 264.36% -
  Horiz. % 275.25% 141.58% 366.34% 220.79% 316.83% 364.36% 100.00%
P/NAPS 1.62 1.66 2.16 2.46 2.49 2.84 2.49 -24.98%
  QoQ % -2.41% -23.15% -12.20% -1.20% -12.32% 14.06% -
  Horiz. % 65.06% 66.67% 86.75% 98.80% 100.00% 114.06% 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
 
 

200  713  615  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

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