Highlights

[N2N] QoQ TTM Result on 2018-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -21.85%    YoY -     -47.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 106,668 106,456 109,620 108,055 107,922 110,840 111,604 -2.97%
  QoQ % 0.20% -2.89% 1.45% 0.12% -2.63% -0.68% -
  Horiz. % 95.58% 95.39% 98.22% 96.82% 96.70% 99.32% 100.00%
PBT 19,209 16,943 18,263 19,229 23,057 24,607 29,420 -24.72%
  QoQ % 13.37% -7.23% -5.02% -16.60% -6.30% -16.36% -
  Horiz. % 65.29% 57.59% 62.08% 65.36% 78.37% 83.64% 100.00%
Tax -2,721 -3,790 -6,661 -6,500 -6,619 -5,299 -1,524 47.12%
  QoQ % 28.21% 43.10% -2.48% 1.80% -24.91% -247.70% -
  Horiz. % 178.54% 248.69% 437.07% 426.51% 434.32% 347.70% 100.00%
NP 16,488 13,153 11,602 12,729 16,438 19,308 27,896 -29.55%
  QoQ % 25.36% 13.37% -8.85% -22.56% -14.86% -30.79% -
  Horiz. % 59.11% 47.15% 41.59% 45.63% 58.93% 69.21% 100.00%
NP to SH 16,913 13,567 11,991 13,095 16,757 19,636 28,198 -28.86%
  QoQ % 24.66% 13.14% -8.43% -21.85% -14.66% -30.36% -
  Horiz. % 59.98% 48.11% 42.52% 46.44% 59.43% 69.64% 100.00%
Tax Rate 14.17 % 22.37 % 36.47 % 33.80 % 28.71 % 21.53 % 5.18 % 95.48%
  QoQ % -36.66% -38.66% 7.90% 17.73% 33.35% 315.64% -
  Horiz. % 273.55% 431.85% 704.05% 652.51% 554.25% 415.64% 100.00%
Total Cost 90,180 93,303 98,018 95,326 91,484 91,532 83,708 5.09%
  QoQ % -3.35% -4.81% 2.82% 4.20% -0.05% 9.35% -
  Horiz. % 107.73% 111.46% 117.10% 113.88% 109.29% 109.35% 100.00%
Net Worth 256,810 251,227 242,229 252,422 263,005 240,245 182,782 25.42%
  QoQ % 2.22% 3.71% -4.04% -4.02% 9.47% 31.44% -
  Horiz. % 140.50% 137.45% 132.52% 138.10% 143.89% 131.44% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,319 11,319 5,736 20,167 14,430 19,125 19,125 -29.48%
  QoQ % 0.00% 97.31% -71.55% 39.76% -24.55% 0.00% -
  Horiz. % 59.19% 59.19% 30.00% 105.45% 75.45% 100.00% 100.00%
Div Payout % 66.93 % 83.44 % 47.84 % 154.01 % 86.11 % 97.40 % 67.83 % -0.89%
  QoQ % -19.79% 74.41% -68.94% 78.85% -11.59% 43.59% -
  Horiz. % 98.67% 123.01% 70.53% 227.05% 126.95% 143.59% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 256,810 251,227 242,229 252,422 263,005 240,245 182,782 25.42%
  QoQ % 2.22% 3.71% -4.04% -4.02% 9.47% 31.44% -
  Horiz. % 140.50% 137.45% 132.52% 138.10% 143.89% 131.44% 100.00%
NOSH 558,283 558,283 538,288 573,687 571,750 533,879 481,006 10.43%
  QoQ % 0.00% 3.71% -6.17% 0.34% 7.09% 10.99% -
  Horiz. % 116.07% 116.07% 111.91% 119.27% 118.87% 110.99% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 15.46 % 12.36 % 10.58 % 11.78 % 15.23 % 17.42 % 25.00 % -27.39%
  QoQ % 25.08% 16.82% -10.19% -22.65% -12.57% -30.32% -
  Horiz. % 61.84% 49.44% 42.32% 47.12% 60.92% 69.68% 100.00%
ROE 6.59 % 5.40 % 4.95 % 5.19 % 6.37 % 8.17 % 15.43 % -43.26%
  QoQ % 22.04% 9.09% -4.62% -18.52% -22.03% -47.05% -
  Horiz. % 42.71% 35.00% 32.08% 33.64% 41.28% 52.95% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 19.11 19.07 20.36 18.84 18.88 20.76 23.20 -12.12%
  QoQ % 0.21% -6.34% 8.07% -0.21% -9.06% -10.52% -
  Horiz. % 82.37% 82.20% 87.76% 81.21% 81.38% 89.48% 100.00%
EPS 3.03 2.43 2.23 2.28 2.93 3.68 5.86 -35.55%
  QoQ % 24.69% 8.97% -2.19% -22.18% -20.38% -37.20% -
  Horiz. % 51.71% 41.47% 38.05% 38.91% 50.00% 62.80% 100.00%
DPS 2.03 2.03 1.07 3.52 2.52 3.58 3.98 -36.14%
  QoQ % 0.00% 89.72% -69.60% 39.68% -29.61% -10.05% -
  Horiz. % 51.01% 51.01% 26.88% 88.44% 63.32% 89.95% 100.00%
NAPS 0.4600 0.4500 0.4500 0.4400 0.4600 0.4500 0.3800 13.57%
  QoQ % 2.22% 0.00% 2.27% -4.35% 2.22% 18.42% -
  Horiz. % 121.05% 118.42% 118.42% 115.79% 121.05% 118.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.84 17.81 18.33 18.07 18.05 18.54 18.67 -2.98%
  QoQ % 0.17% -2.84% 1.44% 0.11% -2.64% -0.70% -
  Horiz. % 95.55% 95.39% 98.18% 96.79% 96.68% 99.30% 100.00%
EPS 2.83 2.27 2.01 2.19 2.80 3.28 4.72 -28.87%
  QoQ % 24.67% 12.94% -8.22% -21.79% -14.63% -30.51% -
  Horiz. % 59.96% 48.09% 42.58% 46.40% 59.32% 69.49% 100.00%
DPS 1.89 1.89 0.96 3.37 2.41 3.20 3.20 -29.58%
  QoQ % 0.00% 96.88% -71.51% 39.83% -24.69% 0.00% -
  Horiz. % 59.06% 59.06% 30.00% 105.31% 75.31% 100.00% 100.00%
NAPS 0.4295 0.4202 0.4051 0.4222 0.4399 0.4018 0.3057 25.42%
  QoQ % 2.21% 3.73% -4.05% -4.02% 9.48% 31.44% -
  Horiz. % 140.50% 137.46% 132.52% 138.11% 143.90% 131.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7200 0.7800 0.8350 1.0500 1.2600 1.2500 0.7650 -
P/RPS 3.77 4.09 4.10 5.57 6.68 6.02 3.30 9.27%
  QoQ % -7.82% -0.24% -26.39% -16.62% 10.96% 82.42% -
  Horiz. % 114.24% 123.94% 124.24% 168.79% 202.42% 182.42% 100.00%
P/EPS 23.77 32.10 37.48 46.00 42.99 33.99 13.05 49.09%
  QoQ % -25.95% -14.35% -18.52% 7.00% 26.48% 160.46% -
  Horiz. % 182.15% 245.98% 287.20% 352.49% 329.43% 260.46% 100.00%
EY 4.21 3.12 2.67 2.17 2.33 2.94 7.66 -32.88%
  QoQ % 34.94% 16.85% 23.04% -6.87% -20.75% -61.62% -
  Horiz. % 54.96% 40.73% 34.86% 28.33% 30.42% 38.38% 100.00%
DY 2.82 2.60 1.28 3.35 2.00 2.87 5.20 -33.47%
  QoQ % 8.46% 103.12% -61.79% 67.50% -30.31% -44.81% -
  Horiz. % 54.23% 50.00% 24.62% 64.42% 38.46% 55.19% 100.00%
P/NAPS 1.57 1.73 1.86 2.39 2.74 2.78 2.01 -15.17%
  QoQ % -9.25% -6.99% -22.18% -12.77% -1.44% 38.31% -
  Horiz. % 78.11% 86.07% 92.54% 118.91% 136.32% 138.31% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 -
Price 0.7250 0.7300 0.7450 0.9500 1.1300 1.1200 1.0800 -
P/RPS 3.79 3.83 3.66 5.04 5.99 5.39 4.65 -12.73%
  QoQ % -1.04% 4.64% -27.38% -15.86% 11.13% 15.91% -
  Horiz. % 81.51% 82.37% 78.71% 108.39% 128.82% 115.91% 100.00%
P/EPS 23.93 30.04 33.44 41.62 38.56 30.45 18.42 19.04%
  QoQ % -20.34% -10.17% -19.65% 7.94% 26.63% 65.31% -
  Horiz. % 129.91% 163.08% 181.54% 225.95% 209.34% 165.31% 100.00%
EY 4.18 3.33 2.99 2.40 2.59 3.28 5.43 -15.99%
  QoQ % 25.53% 11.37% 24.58% -7.34% -21.04% -39.59% -
  Horiz. % 76.98% 61.33% 55.06% 44.20% 47.70% 60.41% 100.00%
DY 2.80 2.78 1.43 3.70 2.23 3.20 3.68 -16.64%
  QoQ % 0.72% 94.41% -61.35% 65.92% -30.31% -13.04% -
  Horiz. % 76.09% 75.54% 38.86% 100.54% 60.60% 86.96% 100.00%
P/NAPS 1.58 1.62 1.66 2.16 2.46 2.49 2.84 -32.33%
  QoQ % -2.47% -2.41% -23.15% -12.20% -1.20% -12.32% -
  Horiz. % 55.63% 57.04% 58.45% 76.06% 86.62% 87.68% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
6. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers