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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS