Highlights

[N2N] QoQ TTM Result on 2013-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     35.33%    YoY -     237.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 34,429 33,126 32,230 31,327 30,239 29,070 27,325 16.64%
  QoQ % 3.93% 2.78% 2.88% 3.60% 4.02% 6.39% -
  Horiz. % 126.00% 121.23% 117.95% 114.65% 110.66% 106.39% 100.00%
PBT 7,155 6,972 6,729 6,178 4,684 3,493 2,550 98.81%
  QoQ % 2.62% 3.61% 8.92% 31.90% 34.10% 36.98% -
  Horiz. % 280.59% 273.41% 263.88% 242.27% 183.69% 136.98% 100.00%
Tax -188 -130 -141 -137 -220 -185 -174 5.29%
  QoQ % -44.62% 7.80% -2.92% 37.73% -18.92% -6.32% -
  Horiz. % 108.05% 74.71% 81.03% 78.74% 126.44% 106.32% 100.00%
NP 6,967 6,842 6,588 6,041 4,464 3,308 2,376 104.73%
  QoQ % 1.83% 3.86% 9.05% 35.33% 34.95% 39.23% -
  Horiz. % 293.22% 287.96% 277.27% 254.25% 187.88% 139.23% 100.00%
NP to SH 6,967 6,842 6,588 6,041 4,464 3,308 2,376 104.73%
  QoQ % 1.83% 3.86% 9.05% 35.33% 34.95% 39.23% -
  Horiz. % 293.22% 287.96% 277.27% 254.25% 187.88% 139.23% 100.00%
Tax Rate 2.63 % 1.86 % 2.10 % 2.22 % 4.70 % 5.30 % 6.82 % -46.99%
  QoQ % 41.40% -11.43% -5.41% -52.77% -11.32% -22.29% -
  Horiz. % 38.56% 27.27% 30.79% 32.55% 68.91% 77.71% 100.00%
Total Cost 27,462 26,284 25,642 25,286 25,775 25,762 24,949 6.60%
  QoQ % 4.48% 2.50% 1.41% -1.90% 0.05% 3.26% -
  Horiz. % 110.07% 105.35% 102.78% 101.35% 103.31% 103.26% 100.00%
Net Worth 157,790 50,655 53,675 48,849 46,807 44,888 40,576 147.09%
  QoQ % 211.50% -5.63% 9.88% 4.36% 4.28% 10.63% -
  Horiz. % 388.88% 124.84% 132.28% 120.39% 115.36% 110.63% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,109 4,662 4,662 0 0 0 0 -
  QoQ % 52.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.50% 100.00% 100.00% - - - -
Div Payout % 102.04 % 68.14 % 70.77 % - % - % - % - % -
  QoQ % 49.75% -3.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.19% 96.28% 100.00% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 157,790 50,655 53,675 48,849 46,807 44,888 40,576 147.09%
  QoQ % 211.50% -5.63% 9.88% 4.36% 4.28% 10.63% -
  Horiz. % 388.88% 124.84% 132.28% 120.39% 115.36% 110.63% 100.00%
NOSH 349,636 310,961 310,800 302,096 299,666 302,888 296,176 11.69%
  QoQ % 12.44% 0.05% 2.88% 0.81% -1.06% 2.27% -
  Horiz. % 118.05% 104.99% 104.94% 102.00% 101.18% 102.27% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.24 % 20.65 % 20.44 % 19.28 % 14.76 % 11.38 % 8.70 % 75.48%
  QoQ % -1.99% 1.03% 6.02% 30.62% 29.70% 30.80% -
  Horiz. % 232.64% 237.36% 234.94% 221.61% 169.66% 130.80% 100.00%
ROE 4.42 % 13.51 % 12.27 % 12.37 % 9.54 % 7.37 % 5.86 % -17.12%
  QoQ % -67.28% 10.11% -0.81% 29.66% 29.44% 25.77% -
  Horiz. % 75.43% 230.55% 209.39% 211.09% 162.80% 125.77% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.85 10.65 10.37 10.37 10.09 9.60 9.23 4.43%
  QoQ % -7.51% 2.70% 0.00% 2.78% 5.10% 4.01% -
  Horiz. % 106.72% 115.38% 112.35% 112.35% 109.32% 104.01% 100.00%
EPS 1.99 2.20 2.12 2.00 1.49 1.09 0.80 83.49%
  QoQ % -9.55% 3.77% 6.00% 34.23% 36.70% 36.25% -
  Horiz. % 248.75% 275.00% 265.00% 250.00% 186.25% 136.25% 100.00%
DPS 2.03 1.50 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 35.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.33% 100.00% 100.00% - - - -
NAPS 0.4513 0.1629 0.1727 0.1617 0.1562 0.1482 0.1370 121.23%
  QoQ % 177.04% -5.67% 6.80% 3.52% 5.40% 8.18% -
  Horiz. % 329.42% 118.91% 126.06% 118.03% 114.01% 108.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.76 5.54 5.39 5.24 5.06 4.86 4.57 16.67%
  QoQ % 3.97% 2.78% 2.86% 3.56% 4.12% 6.35% -
  Horiz. % 126.04% 121.23% 117.94% 114.66% 110.72% 106.35% 100.00%
EPS 1.17 1.14 1.10 1.01 0.75 0.55 0.40 104.39%
  QoQ % 2.63% 3.64% 8.91% 34.67% 36.36% 37.50% -
  Horiz. % 292.50% 285.00% 275.00% 252.50% 187.50% 137.50% 100.00%
DPS 1.19 0.78 0.78 0.00 0.00 0.00 0.00 -
  QoQ % 52.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.56% 100.00% 100.00% - - - -
NAPS 0.2639 0.0847 0.0898 0.0817 0.0783 0.0751 0.0679 146.99%
  QoQ % 211.57% -5.68% 9.91% 4.34% 4.26% 10.60% -
  Horiz. % 388.66% 124.74% 132.25% 120.32% 115.32% 110.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.8800 1.0500 0.8100 0.4950 0.4500 0.4700 0.4250 -
P/RPS 8.94 9.86 7.81 4.77 4.46 4.90 4.61 55.45%
  QoQ % -9.33% 26.25% 63.73% 6.95% -8.98% 6.29% -
  Horiz. % 193.93% 213.88% 169.41% 103.47% 96.75% 106.29% 100.00%
P/EPS 44.16 47.72 38.21 24.75 30.21 43.03 52.98 -11.42%
  QoQ % -7.46% 24.89% 54.38% -18.07% -29.79% -18.78% -
  Horiz. % 83.35% 90.07% 72.12% 46.72% 57.02% 81.22% 100.00%
EY 2.26 2.10 2.62 4.04 3.31 2.32 1.89 12.65%
  QoQ % 7.62% -19.85% -35.15% 22.05% 42.67% 22.75% -
  Horiz. % 119.58% 111.11% 138.62% 213.76% 175.13% 122.75% 100.00%
DY 2.31 1.43 1.85 0.00 0.00 0.00 0.00 -
  QoQ % 61.54% -22.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.86% 77.30% 100.00% - - - -
P/NAPS 1.95 6.45 4.69 3.06 2.88 3.17 3.10 -26.56%
  QoQ % -69.77% 37.53% 53.27% 6.25% -9.15% 2.26% -
  Horiz. % 62.90% 208.06% 151.29% 98.71% 92.90% 102.26% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 26/08/13 27/05/13 -
Price 0.8500 0.9200 1.0400 0.7750 0.4900 0.4350 0.4350 -
P/RPS 8.63 8.64 10.03 7.47 4.86 4.53 4.71 49.68%
  QoQ % -0.12% -13.86% 34.27% 53.70% 7.28% -3.82% -
  Horiz. % 183.23% 183.44% 212.95% 158.60% 103.18% 96.18% 100.00%
P/EPS 42.66 41.81 49.06 38.76 32.89 39.83 54.22 -14.76%
  QoQ % 2.03% -14.78% 26.57% 17.85% -17.42% -26.54% -
  Horiz. % 78.68% 77.11% 90.48% 71.49% 60.66% 73.46% 100.00%
EY 2.34 2.39 2.04 2.58 3.04 2.51 1.84 17.36%
  QoQ % -2.09% 17.16% -20.93% -15.13% 21.12% 36.41% -
  Horiz. % 127.17% 129.89% 110.87% 140.22% 165.22% 136.41% 100.00%
DY 2.39 1.63 1.44 0.00 0.00 0.00 0.00 -
  QoQ % 46.63% 13.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.97% 113.19% 100.00% - - - -
P/NAPS 1.88 5.65 6.02 4.79 3.14 2.94 3.18 -29.54%
  QoQ % -66.73% -6.15% 25.68% 52.55% 6.80% -7.55% -
  Horiz. % 59.12% 177.67% 189.31% 150.63% 98.74% 92.45% 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
 
 

290  509  648  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.13+0.01 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+0.01 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS