Highlights

[N2N] QoQ TTM Result on 2016-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 28-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     2.45%    YoY -     25.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 80,144 62,500 43,074 41,816 41,100 40,534 39,707 59.64%
  QoQ % 28.23% 45.10% 3.01% 1.74% 1.40% 2.08% -
  Horiz. % 201.84% 157.40% 108.48% 105.31% 103.51% 102.08% 100.00%
PBT 20,749 19,105 12,519 11,776 12,332 10,965 11,026 52.37%
  QoQ % 8.61% 52.61% 6.31% -4.51% 12.47% -0.55% -
  Horiz. % 188.18% 173.27% 113.54% 106.80% 111.84% 99.45% 100.00%
Tax -18 -7 -112 -95 -1,023 -1,032 -1,069 -93.41%
  QoQ % -157.14% 93.75% -17.89% 90.71% 0.87% 3.46% -
  Horiz. % 1.68% 0.65% 10.48% 8.89% 95.70% 96.54% 100.00%
NP 20,731 19,098 12,407 11,681 11,309 9,933 9,957 62.98%
  QoQ % 8.55% 53.93% 6.22% 3.29% 13.85% -0.24% -
  Horiz. % 208.21% 191.80% 124.61% 117.31% 113.58% 99.76% 100.00%
NP to SH 20,873 19,175 12,469 11,747 11,466 10,058 10,051 62.70%
  QoQ % 8.86% 53.78% 6.15% 2.45% 14.00% 0.07% -
  Horiz. % 207.67% 190.78% 124.06% 116.87% 114.08% 100.07% 100.00%
Tax Rate 0.09 % 0.04 % 0.89 % 0.81 % 8.30 % 9.41 % 9.70 % -95.57%
  QoQ % 125.00% -95.51% 9.88% -90.24% -11.80% -2.99% -
  Horiz. % 0.93% 0.41% 9.18% 8.35% 85.57% 97.01% 100.00%
Total Cost 59,413 43,402 30,667 30,135 29,791 30,601 29,750 58.52%
  QoQ % 36.89% 41.53% 1.77% 1.15% -2.65% 2.86% -
  Horiz. % 199.71% 145.89% 103.08% 101.29% 100.14% 102.86% 100.00%
Net Worth 187,804 187,622 183,553 178,490 181,650 181,639 177,864 3.69%
  QoQ % 0.10% 2.22% 2.84% -1.74% 0.01% 2.12% -
  Horiz. % 105.59% 105.49% 103.20% 100.35% 102.13% 102.12% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,695 0 4,780 4,780 9,205 4,425 4,425 4.03%
  QoQ % 0.00% 0.00% 0.00% -48.07% 108.03% 0.00% -
  Horiz. % 106.10% 0.00% 108.03% 108.03% 208.03% 100.00% 100.00%
Div Payout % 22.49 % - % 38.34 % 40.69 % 80.28 % 43.99 % 44.03 % -36.07%
  QoQ % 0.00% 0.00% -5.78% -49.31% 82.50% -0.09% -
  Horiz. % 51.08% 0.00% 87.08% 92.41% 182.33% 99.91% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 187,804 187,622 183,553 178,490 181,650 181,639 177,864 3.69%
  QoQ % 0.10% 2.22% 2.84% -1.74% 0.01% 2.12% -
  Horiz. % 105.59% 105.49% 103.20% 100.35% 102.13% 102.12% 100.00%
NOSH 469,512 469,056 470,649 469,712 478,028 477,999 468,064 0.21%
  QoQ % 0.10% -0.34% 0.20% -1.74% 0.01% 2.12% -
  Horiz. % 100.31% 100.21% 100.55% 100.35% 102.13% 102.12% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 25.87 % 30.56 % 28.80 % 27.93 % 27.52 % 24.51 % 25.08 % 2.09%
  QoQ % -15.35% 6.11% 3.11% 1.49% 12.28% -2.27% -
  Horiz. % 103.15% 121.85% 114.83% 111.36% 109.73% 97.73% 100.00%
ROE 11.11 % 10.22 % 6.79 % 6.58 % 6.31 % 5.54 % 5.65 % 56.89%
  QoQ % 8.71% 50.52% 3.19% 4.28% 13.90% -1.95% -
  Horiz. % 196.64% 180.88% 120.18% 116.46% 111.68% 98.05% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.07 13.32 9.15 8.90 8.60 8.48 8.48 59.36%
  QoQ % 28.15% 45.57% 2.81% 3.49% 1.42% 0.00% -
  Horiz. % 201.30% 157.08% 107.90% 104.95% 101.42% 100.00% 100.00%
EPS 4.45 4.09 2.65 2.50 2.40 2.10 2.15 62.34%
  QoQ % 8.80% 54.34% 6.00% 4.17% 14.29% -2.33% -
  Horiz. % 206.98% 190.23% 123.26% 116.28% 111.63% 97.67% 100.00%
DPS 1.00 0.00 1.00 1.00 1.93 0.93 0.95 3.48%
  QoQ % 0.00% 0.00% 0.00% -48.19% 107.53% -2.11% -
  Horiz. % 105.26% 0.00% 105.26% 105.26% 203.16% 97.89% 100.00%
NAPS 0.4000 0.4000 0.3900 0.3800 0.3800 0.3800 0.3800 3.48%
  QoQ % 0.00% 2.56% 2.63% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 105.26% 102.63% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.40 10.45 7.20 6.99 6.87 6.78 6.64 59.63%
  QoQ % 28.23% 45.14% 3.00% 1.75% 1.33% 2.11% -
  Horiz. % 201.81% 157.38% 108.43% 105.27% 103.46% 102.11% 100.00%
EPS 3.49 3.21 2.09 1.96 1.92 1.68 1.68 62.74%
  QoQ % 8.72% 53.59% 6.63% 2.08% 14.29% 0.00% -
  Horiz. % 207.74% 191.07% 124.40% 116.67% 114.29% 100.00% 100.00%
DPS 0.79 0.00 0.80 0.80 1.54 0.74 0.74 4.45%
  QoQ % 0.00% 0.00% 0.00% -48.05% 108.11% 0.00% -
  Horiz. % 106.76% 0.00% 108.11% 108.11% 208.11% 100.00% 100.00%
NAPS 0.3141 0.3138 0.3070 0.2985 0.3038 0.3038 0.2975 3.68%
  QoQ % 0.10% 2.21% 2.85% -1.74% 0.00% 2.12% -
  Horiz. % 105.58% 105.48% 103.19% 100.34% 102.12% 102.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9350 0.7500 0.7250 0.7550 0.8050 0.8850 0.8750 -
P/RPS 5.48 5.63 7.92 8.48 9.36 10.44 10.31 -34.36%
  QoQ % -2.66% -28.91% -6.60% -9.40% -10.34% 1.26% -
  Horiz. % 53.15% 54.61% 76.82% 82.25% 90.79% 101.26% 100.00%
P/EPS 21.03 18.35 27.37 30.19 33.56 42.06 40.75 -35.64%
  QoQ % 14.60% -32.96% -9.34% -10.04% -20.21% 3.21% -
  Horiz. % 51.61% 45.03% 67.17% 74.09% 82.36% 103.21% 100.00%
EY 4.75 5.45 3.65 3.31 2.98 2.38 2.45 55.42%
  QoQ % -12.84% 49.32% 10.27% 11.07% 25.21% -2.86% -
  Horiz. % 193.88% 222.45% 148.98% 135.10% 121.63% 97.14% 100.00%
DY 1.07 0.00 1.38 1.32 2.39 1.05 1.08 -0.62%
  QoQ % 0.00% 0.00% 4.55% -44.77% 127.62% -2.78% -
  Horiz. % 99.07% 0.00% 127.78% 122.22% 221.30% 97.22% 100.00%
P/NAPS 2.34 1.88 1.86 1.99 2.12 2.33 2.30 1.16%
  QoQ % 24.47% 1.08% -6.53% -6.13% -9.01% 1.30% -
  Horiz. % 101.74% 81.74% 80.87% 86.52% 92.17% 101.30% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 -
Price 0.9500 0.7300 0.7900 0.7450 0.7600 0.8100 0.8000 -
P/RPS 5.57 5.48 8.63 8.37 8.84 9.55 9.43 -29.58%
  QoQ % 1.64% -36.50% 3.11% -5.32% -7.43% 1.27% -
  Horiz. % 59.07% 58.11% 91.52% 88.76% 93.74% 101.27% 100.00%
P/EPS 21.37 17.86 29.82 29.79 31.69 38.49 37.26 -30.95%
  QoQ % 19.65% -40.11% 0.10% -6.00% -17.67% 3.30% -
  Horiz. % 57.35% 47.93% 80.03% 79.95% 85.05% 103.30% 100.00%
EY 4.68 5.60 3.35 3.36 3.16 2.60 2.68 44.96%
  QoQ % -16.43% 67.16% -0.30% 6.33% 21.54% -2.99% -
  Horiz. % 174.63% 208.96% 125.00% 125.37% 117.91% 97.01% 100.00%
DY 1.05 0.00 1.27 1.34 2.53 1.14 1.18 -7.48%
  QoQ % 0.00% 0.00% -5.22% -47.04% 121.93% -3.39% -
  Horiz. % 88.98% 0.00% 107.63% 113.56% 214.41% 96.61% 100.00%
P/NAPS 2.38 1.83 2.03 1.96 2.00 2.13 2.11 8.35%
  QoQ % 30.05% -9.85% 3.57% -2.00% -6.10% 0.95% -
  Horiz. % 112.80% 86.73% 96.21% 92.89% 94.79% 100.95% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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