Highlights

[N2N] QoQ TTM Result on 2017-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     20.39%    YoY -     113.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 107,922 110,840 111,604 97,285 80,144 62,500 43,074 84.37%
  QoQ % -2.63% -0.68% 14.72% 21.39% 28.23% 45.10% -
  Horiz. % 250.55% 257.32% 259.10% 225.86% 186.06% 145.10% 100.00%
PBT 23,057 24,607 29,420 26,302 20,749 19,105 12,519 50.20%
  QoQ % -6.30% -16.36% 11.85% 26.76% 8.61% 52.61% -
  Horiz. % 184.18% 196.56% 235.00% 210.10% 165.74% 152.61% 100.00%
Tax -6,619 -5,299 -1,524 -1,414 -18 -7 -112 1,413.46%
  QoQ % -24.91% -247.70% -7.78% -7,755.56% -157.14% 93.75% -
  Horiz. % 5,909.82% 4,731.25% 1,360.71% 1,262.50% 16.07% 6.25% 100.00%
NP 16,438 19,308 27,896 24,888 20,731 19,098 12,407 20.61%
  QoQ % -14.86% -30.79% 12.09% 20.05% 8.55% 53.93% -
  Horiz. % 132.49% 155.62% 224.84% 200.60% 167.09% 153.93% 100.00%
NP to SH 16,757 19,636 28,198 25,129 20,873 19,175 12,469 21.76%
  QoQ % -14.66% -30.36% 12.21% 20.39% 8.86% 53.78% -
  Horiz. % 134.39% 157.48% 226.14% 201.53% 167.40% 153.78% 100.00%
Tax Rate 28.71 % 21.53 % 5.18 % 5.38 % 0.09 % 0.04 % 0.89 % 911.22%
  QoQ % 33.35% 315.64% -3.72% 5,877.78% 125.00% -95.51% -
  Horiz. % 3,225.84% 2,419.10% 582.02% 604.49% 10.11% 4.49% 100.00%
Total Cost 91,484 91,532 83,708 72,397 59,413 43,402 30,667 107.09%
  QoQ % -0.05% 9.35% 15.62% 21.85% 36.89% 41.53% -
  Horiz. % 298.31% 298.47% 272.96% 236.07% 193.74% 141.53% 100.00%
Net Worth 263,005 240,245 182,782 187,914 187,804 187,622 183,553 27.07%
  QoQ % 9.47% 31.44% -2.73% 0.06% 0.10% 2.22% -
  Horiz. % 143.29% 130.89% 99.58% 102.38% 102.32% 102.22% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 14,430 19,125 19,125 4,695 4,695 0 4,780 108.73%
  QoQ % -24.55% 0.00% 307.34% 0.00% 0.00% 0.00% -
  Horiz. % 301.87% 400.09% 400.09% 98.22% 98.22% 0.00% 100.00%
Div Payout % 86.11 % 97.40 % 67.83 % 18.68 % 22.49 % - % 38.34 % 71.42%
  QoQ % -11.59% 43.59% 263.12% -16.94% 0.00% 0.00% -
  Horiz. % 224.60% 254.04% 176.92% 48.72% 58.66% 0.00% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 263,005 240,245 182,782 187,914 187,804 187,622 183,553 27.07%
  QoQ % 9.47% 31.44% -2.73% 0.06% 0.10% 2.22% -
  Horiz. % 143.29% 130.89% 99.58% 102.38% 102.32% 102.22% 100.00%
NOSH 571,750 533,879 481,006 469,785 469,512 469,056 470,649 13.84%
  QoQ % 7.09% 10.99% 2.39% 0.06% 0.10% -0.34% -
  Horiz. % 121.48% 113.43% 102.20% 99.82% 99.76% 99.66% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.23 % 17.42 % 25.00 % 25.58 % 25.87 % 30.56 % 28.80 % -34.58%
  QoQ % -12.57% -30.32% -2.27% -1.12% -15.35% 6.11% -
  Horiz. % 52.88% 60.49% 86.81% 88.82% 89.83% 106.11% 100.00%
ROE 6.37 % 8.17 % 15.43 % 13.37 % 11.11 % 10.22 % 6.79 % -4.16%
  QoQ % -22.03% -47.05% 15.41% 20.34% 8.71% 50.52% -
  Horiz. % 93.81% 120.32% 227.25% 196.91% 163.62% 150.52% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.88 20.76 23.20 20.71 17.07 13.32 9.15 62.01%
  QoQ % -9.06% -10.52% 12.02% 21.32% 28.15% 45.57% -
  Horiz. % 206.34% 226.89% 253.55% 226.34% 186.56% 145.57% 100.00%
EPS 2.93 3.68 5.86 5.35 4.45 4.09 2.65 6.92%
  QoQ % -20.38% -37.20% 9.53% 20.22% 8.80% 54.34% -
  Horiz. % 110.57% 138.87% 221.13% 201.89% 167.92% 154.34% 100.00%
DPS 2.52 3.58 3.98 1.00 1.00 0.00 1.00 85.08%
  QoQ % -29.61% -10.05% 298.00% 0.00% 0.00% 0.00% -
  Horiz. % 252.00% 358.00% 398.00% 100.00% 100.00% 0.00% 100.00%
NAPS 0.4600 0.4500 0.3800 0.4000 0.4000 0.4000 0.3900 11.62%
  QoQ % 2.22% 18.42% -5.00% 0.00% 0.00% 2.56% -
  Horiz. % 117.95% 115.38% 97.44% 102.56% 102.56% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.05 18.54 18.67 16.27 13.40 10.45 7.20 84.44%
  QoQ % -2.64% -0.70% 14.75% 21.42% 28.23% 45.14% -
  Horiz. % 250.69% 257.50% 259.31% 225.97% 186.11% 145.14% 100.00%
EPS 2.80 3.28 4.72 4.20 3.49 3.21 2.09 21.51%
  QoQ % -14.63% -30.51% 12.38% 20.34% 8.72% 53.59% -
  Horiz. % 133.97% 156.94% 225.84% 200.96% 166.99% 153.59% 100.00%
DPS 2.41 3.20 3.20 0.79 0.79 0.00 0.80 108.45%
  QoQ % -24.69% 0.00% 305.06% 0.00% 0.00% 0.00% -
  Horiz. % 301.25% 400.00% 400.00% 98.75% 98.75% 0.00% 100.00%
NAPS 0.4399 0.4018 0.3057 0.3143 0.3141 0.3138 0.3070 27.07%
  QoQ % 9.48% 31.44% -2.74% 0.06% 0.10% 2.21% -
  Horiz. % 143.29% 130.88% 99.58% 102.38% 102.31% 102.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.2600 1.2500 0.7650 0.9200 0.9350 0.7500 0.7250 -
P/RPS 6.68 6.02 3.30 4.44 5.48 5.63 7.92 -10.72%
  QoQ % 10.96% 82.42% -25.68% -18.98% -2.66% -28.91% -
  Horiz. % 84.34% 76.01% 41.67% 56.06% 69.19% 71.09% 100.00%
P/EPS 42.99 33.99 13.05 17.20 21.03 18.35 27.37 35.09%
  QoQ % 26.48% 160.46% -24.13% -18.21% 14.60% -32.96% -
  Horiz. % 157.07% 124.19% 47.68% 62.84% 76.84% 67.04% 100.00%
EY 2.33 2.94 7.66 5.81 4.75 5.45 3.65 -25.84%
  QoQ % -20.75% -61.62% 31.84% 22.32% -12.84% 49.32% -
  Horiz. % 63.84% 80.55% 209.86% 159.18% 130.14% 149.32% 100.00%
DY 2.00 2.87 5.20 1.09 1.07 0.00 1.38 28.04%
  QoQ % -30.31% -44.81% 377.06% 1.87% 0.00% 0.00% -
  Horiz. % 144.93% 207.97% 376.81% 78.99% 77.54% 0.00% 100.00%
P/NAPS 2.74 2.78 2.01 2.30 2.34 1.88 1.86 29.44%
  QoQ % -1.44% 38.31% -12.61% -1.71% 24.47% 1.08% -
  Horiz. % 147.31% 149.46% 108.06% 123.66% 125.81% 101.08% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 -
Price 1.1300 1.1200 1.0800 0.9950 0.9500 0.7300 0.7900 -
P/RPS 5.99 5.39 4.65 4.80 5.57 5.48 8.63 -21.59%
  QoQ % 11.13% 15.91% -3.13% -13.82% 1.64% -36.50% -
  Horiz. % 69.41% 62.46% 53.88% 55.62% 64.54% 63.50% 100.00%
P/EPS 38.56 30.45 18.42 18.60 21.37 17.86 29.82 18.67%
  QoQ % 26.63% 65.31% -0.97% -12.96% 19.65% -40.11% -
  Horiz. % 129.31% 102.11% 61.77% 62.37% 71.66% 59.89% 100.00%
EY 2.59 3.28 5.43 5.38 4.68 5.60 3.35 -15.75%
  QoQ % -21.04% -39.59% 0.93% 14.96% -16.43% 67.16% -
  Horiz. % 77.31% 97.91% 162.09% 160.60% 139.70% 167.16% 100.00%
DY 2.23 3.20 3.68 1.01 1.05 0.00 1.27 45.50%
  QoQ % -30.31% -13.04% 264.36% -3.81% 0.00% 0.00% -
  Horiz. % 175.59% 251.97% 289.76% 79.53% 82.68% 0.00% 100.00%
P/NAPS 2.46 2.49 2.84 2.49 2.38 1.83 2.03 13.65%
  QoQ % -1.20% -12.32% 14.06% 4.62% 30.05% -9.85% -
  Horiz. % 121.18% 122.66% 139.90% 122.66% 117.24% 90.15% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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