Highlights

[N2N] QoQ TTM Result on 2019-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 20-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     24.66%    YoY -     0.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 106,488 104,108 105,095 106,668 106,456 109,620 108,055 -0.97%
  QoQ % 2.29% -0.94% -1.47% 0.20% -2.89% 1.45% -
  Horiz. % 98.55% 96.35% 97.26% 98.72% 98.52% 101.45% 100.00%
PBT 20,851 16,520 17,575 19,209 16,943 18,263 19,229 5.55%
  QoQ % 26.22% -6.00% -8.51% 13.37% -7.23% -5.02% -
  Horiz. % 108.44% 85.91% 91.40% 99.90% 88.11% 94.98% 100.00%
Tax -3,413 -3,081 -2,306 -2,721 -3,790 -6,661 -6,500 -34.94%
  QoQ % -10.78% -33.61% 15.25% 28.21% 43.10% -2.48% -
  Horiz. % 52.51% 47.40% 35.48% 41.86% 58.31% 102.48% 100.00%
NP 17,438 13,439 15,269 16,488 13,153 11,602 12,729 23.37%
  QoQ % 29.76% -11.99% -7.39% 25.36% 13.37% -8.85% -
  Horiz. % 136.99% 105.58% 119.95% 129.53% 103.33% 91.15% 100.00%
NP to SH 17,862 13,852 15,679 16,913 13,567 11,991 13,095 23.02%
  QoQ % 28.95% -11.65% -7.30% 24.66% 13.14% -8.43% -
  Horiz. % 136.40% 105.78% 119.73% 129.16% 103.60% 91.57% 100.00%
Tax Rate 16.37 % 18.65 % 13.12 % 14.17 % 22.37 % 36.47 % 33.80 % -38.36%
  QoQ % -12.23% 42.15% -7.41% -36.66% -38.66% 7.90% -
  Horiz. % 48.43% 55.18% 38.82% 41.92% 66.18% 107.90% 100.00%
Total Cost 89,050 90,669 89,826 90,180 93,303 98,018 95,326 -4.44%
  QoQ % -1.79% 0.94% -0.39% -3.35% -4.81% 2.82% -
  Horiz. % 93.42% 95.11% 94.23% 94.60% 97.88% 102.82% 100.00%
Net Worth 256,810 252,777 256,810 256,810 251,227 242,229 252,422 1.16%
  QoQ % 1.60% -1.57% 0.00% 2.22% 3.71% -4.04% -
  Horiz. % 101.74% 100.14% 101.74% 101.74% 99.53% 95.96% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 10,756 16,339 5,582 11,319 11,319 5,736 20,167 -34.26%
  QoQ % -34.17% 192.67% -50.68% 0.00% 97.31% -71.55% -
  Horiz. % 53.34% 81.02% 27.68% 56.13% 56.13% 28.45% 100.00%
Div Payout % 60.22 % 117.96 % 35.61 % 66.93 % 83.44 % 47.84 % 154.01 % -46.56%
  QoQ % -48.95% 231.26% -46.80% -19.79% 74.41% -68.94% -
  Horiz. % 39.10% 76.59% 23.12% 43.46% 54.18% 31.06% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 256,810 252,777 256,810 256,810 251,227 242,229 252,422 1.16%
  QoQ % 1.60% -1.57% 0.00% 2.22% 3.71% -4.04% -
  Horiz. % 101.74% 100.14% 101.74% 101.74% 99.53% 95.96% 100.00%
NOSH 558,283 537,824 558,283 558,283 558,283 538,288 573,687 -1.80%
  QoQ % 3.80% -3.66% 0.00% 0.00% 3.71% -6.17% -
  Horiz. % 97.31% 93.75% 97.31% 97.31% 97.31% 93.83% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 16.38 % 12.91 % 14.53 % 15.46 % 12.36 % 10.58 % 11.78 % 24.60%
  QoQ % 26.88% -11.15% -6.02% 25.08% 16.82% -10.19% -
  Horiz. % 139.05% 109.59% 123.34% 131.24% 104.92% 89.81% 100.00%
ROE 6.96 % 5.48 % 6.11 % 6.59 % 5.40 % 4.95 % 5.19 % 21.63%
  QoQ % 27.01% -10.31% -7.28% 22.04% 9.09% -4.62% -
  Horiz. % 134.10% 105.59% 117.73% 126.97% 104.05% 95.38% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.07 19.36 18.82 19.11 19.07 20.36 18.84 0.81%
  QoQ % -1.50% 2.87% -1.52% 0.21% -6.34% 8.07% -
  Horiz. % 101.22% 102.76% 99.89% 101.43% 101.22% 108.07% 100.00%
EPS 3.20 2.58 2.81 3.03 2.43 2.23 2.28 25.38%
  QoQ % 24.03% -8.19% -7.26% 24.69% 8.97% -2.19% -
  Horiz. % 140.35% 113.16% 123.25% 132.89% 106.58% 97.81% 100.00%
DPS 1.93 3.04 1.00 2.03 2.03 1.07 3.52 -33.03%
  QoQ % -36.51% 204.00% -50.74% 0.00% 89.72% -69.60% -
  Horiz. % 54.83% 86.36% 28.41% 57.67% 57.67% 30.40% 100.00%
NAPS 0.4600 0.4700 0.4600 0.4600 0.4500 0.4500 0.4400 3.01%
  QoQ % -2.13% 2.17% 0.00% 2.22% 0.00% 2.27% -
  Horiz. % 104.55% 106.82% 104.55% 104.55% 102.27% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.81 17.41 17.58 17.84 17.81 18.33 18.07 -0.96%
  QoQ % 2.30% -0.97% -1.46% 0.17% -2.84% 1.44% -
  Horiz. % 98.56% 96.35% 97.29% 98.73% 98.56% 101.44% 100.00%
EPS 2.99 2.32 2.62 2.83 2.27 2.01 2.19 23.09%
  QoQ % 28.88% -11.45% -7.42% 24.67% 12.94% -8.22% -
  Horiz. % 136.53% 105.94% 119.63% 129.22% 103.65% 91.78% 100.00%
DPS 1.80 2.73 0.93 1.89 1.89 0.96 3.37 -34.19%
  QoQ % -34.07% 193.55% -50.79% 0.00% 96.88% -71.51% -
  Horiz. % 53.41% 81.01% 27.60% 56.08% 56.08% 28.49% 100.00%
NAPS 0.4295 0.4228 0.4295 0.4295 0.4202 0.4051 0.4222 1.15%
  QoQ % 1.58% -1.56% 0.00% 2.21% 3.73% -4.05% -
  Horiz. % 101.73% 100.14% 101.73% 101.73% 99.53% 95.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.7800 0.5000 0.7150 0.7200 0.7800 0.8350 1.0500 -
P/RPS 4.09 2.58 3.80 3.77 4.09 4.10 5.57 -18.62%
  QoQ % 58.53% -32.11% 0.80% -7.82% -0.24% -26.39% -
  Horiz. % 73.43% 46.32% 68.22% 67.68% 73.43% 73.61% 100.00%
P/EPS 24.38 19.41 25.46 23.77 32.10 37.48 46.00 -34.53%
  QoQ % 25.61% -23.76% 7.11% -25.95% -14.35% -18.52% -
  Horiz. % 53.00% 42.20% 55.35% 51.67% 69.78% 81.48% 100.00%
EY 4.10 5.15 3.93 4.21 3.12 2.67 2.17 52.89%
  QoQ % -20.39% 31.04% -6.65% 34.94% 16.85% 23.04% -
  Horiz. % 188.94% 237.33% 181.11% 194.01% 143.78% 123.04% 100.00%
DY 2.47 6.08 1.40 2.82 2.60 1.28 3.35 -18.40%
  QoQ % -59.38% 334.29% -50.35% 8.46% 103.12% -61.79% -
  Horiz. % 73.73% 181.49% 41.79% 84.18% 77.61% 38.21% 100.00%
P/NAPS 1.70 1.06 1.55 1.57 1.73 1.86 2.39 -20.33%
  QoQ % 60.38% -31.61% -1.27% -9.25% -6.99% -22.18% -
  Horiz. % 71.13% 44.35% 64.85% 65.69% 72.38% 77.82% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 28/05/20 28/02/20 20/11/19 21/08/19 17/05/19 25/02/19 -
Price 0.8650 0.7600 0.6500 0.7250 0.7300 0.7450 0.9500 -
P/RPS 4.53 3.93 3.45 3.79 3.83 3.66 5.04 -6.87%
  QoQ % 15.27% 13.91% -8.97% -1.04% 4.64% -27.38% -
  Horiz. % 89.88% 77.98% 68.45% 75.20% 75.99% 72.62% 100.00%
P/EPS 27.04 29.51 23.14 23.93 30.04 33.44 41.62 -25.01%
  QoQ % -8.37% 27.53% -3.30% -20.34% -10.17% -19.65% -
  Horiz. % 64.97% 70.90% 55.60% 57.50% 72.18% 80.35% 100.00%
EY 3.70 3.39 4.32 4.18 3.33 2.99 2.40 33.49%
  QoQ % 9.14% -21.53% 3.35% 25.53% 11.37% 24.58% -
  Horiz. % 154.17% 141.25% 180.00% 174.17% 138.75% 124.58% 100.00%
DY 2.23 4.00 1.54 2.80 2.78 1.43 3.70 -28.67%
  QoQ % -44.25% 159.74% -45.00% 0.72% 94.41% -61.35% -
  Horiz. % 60.27% 108.11% 41.62% 75.68% 75.14% 38.65% 100.00%
P/NAPS 1.88 1.62 1.41 1.58 1.62 1.66 2.16 -8.85%
  QoQ % 16.05% 14.89% -10.76% -2.47% -2.41% -23.15% -
  Horiz. % 87.04% 75.00% 65.28% 73.15% 75.00% 76.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS