Highlights

[N2N] QoQ TTM Result on 2019-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -7.30%    YoY -     19.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 112,591 106,488 104,108 105,095 106,668 106,456 109,620 1.79%
  QoQ % 5.73% 2.29% -0.94% -1.47% 0.20% -2.89% -
  Horiz. % 102.71% 97.14% 94.97% 95.87% 97.31% 97.11% 100.00%
PBT 25,355 20,851 16,520 17,575 19,209 16,943 18,263 24.38%
  QoQ % 21.60% 26.22% -6.00% -8.51% 13.37% -7.23% -
  Horiz. % 138.83% 114.17% 90.46% 96.23% 105.18% 92.77% 100.00%
Tax -3,789 -3,413 -3,081 -2,306 -2,721 -3,790 -6,661 -31.28%
  QoQ % -11.02% -10.78% -33.61% 15.25% 28.21% 43.10% -
  Horiz. % 56.88% 51.24% 46.25% 34.62% 40.85% 56.90% 100.00%
NP 21,566 17,438 13,439 15,269 16,488 13,153 11,602 51.01%
  QoQ % 23.67% 29.76% -11.99% -7.39% 25.36% 13.37% -
  Horiz. % 185.88% 150.30% 115.83% 131.61% 142.11% 113.37% 100.00%
NP to SH 21,997 17,862 13,852 15,679 16,913 13,567 11,991 49.69%
  QoQ % 23.15% 28.95% -11.65% -7.30% 24.66% 13.14% -
  Horiz. % 183.45% 148.96% 115.52% 130.76% 141.05% 113.14% 100.00%
Tax Rate 14.94 % 16.37 % 18.65 % 13.12 % 14.17 % 22.37 % 36.47 % -44.75%
  QoQ % -8.74% -12.23% 42.15% -7.41% -36.66% -38.66% -
  Horiz. % 40.97% 44.89% 51.14% 35.97% 38.85% 61.34% 100.00%
Total Cost 91,025 89,050 90,669 89,826 90,180 93,303 98,018 -4.80%
  QoQ % 2.22% -1.79% 0.94% -0.39% -3.35% -4.81% -
  Horiz. % 92.87% 90.85% 92.50% 91.64% 92.00% 95.19% 100.00%
Net Worth 267,975 256,810 252,777 256,810 256,810 251,227 242,229 6.95%
  QoQ % 4.35% 1.60% -1.57% 0.00% 2.22% 3.71% -
  Horiz. % 110.63% 106.02% 104.35% 106.02% 106.02% 103.71% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 10,756 10,756 16,339 5,582 11,319 11,319 5,736 51.88%
  QoQ % 0.00% -34.17% 192.67% -50.68% 0.00% 97.31% -
  Horiz. % 187.50% 187.50% 284.81% 97.31% 197.31% 197.31% 100.00%
Div Payout % 48.90 % 60.22 % 117.96 % 35.61 % 66.93 % 83.44 % 47.84 % 1.47%
  QoQ % -18.80% -48.95% 231.26% -46.80% -19.79% 74.41% -
  Horiz. % 102.22% 125.88% 246.57% 74.44% 139.90% 174.41% 100.00%
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 267,975 256,810 252,777 256,810 256,810 251,227 242,229 6.95%
  QoQ % 4.35% 1.60% -1.57% 0.00% 2.22% 3.71% -
  Horiz. % 110.63% 106.02% 104.35% 106.02% 106.02% 103.71% 100.00%
NOSH 558,283 558,283 537,824 558,283 558,283 558,283 538,288 2.45%
  QoQ % 0.00% 3.80% -3.66% 0.00% 0.00% 3.71% -
  Horiz. % 103.71% 103.71% 99.91% 103.71% 103.71% 103.71% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 19.15 % 16.38 % 12.91 % 14.53 % 15.46 % 12.36 % 10.58 % 48.36%
  QoQ % 16.91% 26.88% -11.15% -6.02% 25.08% 16.82% -
  Horiz. % 181.00% 154.82% 122.02% 137.33% 146.12% 116.82% 100.00%
ROE 8.21 % 6.96 % 5.48 % 6.11 % 6.59 % 5.40 % 4.95 % 39.99%
  QoQ % 17.96% 27.01% -10.31% -7.28% 22.04% 9.09% -
  Horiz. % 165.86% 140.61% 110.71% 123.43% 133.13% 109.09% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 20.17 19.07 19.36 18.82 19.11 19.07 20.36 -0.62%
  QoQ % 5.77% -1.50% 2.87% -1.52% 0.21% -6.34% -
  Horiz. % 99.07% 93.66% 95.09% 92.44% 93.86% 93.66% 100.00%
EPS 3.94 3.20 2.58 2.81 3.03 2.43 2.23 46.00%
  QoQ % 23.12% 24.03% -8.19% -7.26% 24.69% 8.97% -
  Horiz. % 176.68% 143.50% 115.70% 126.01% 135.87% 108.97% 100.00%
DPS 1.93 1.93 3.04 1.00 2.03 2.03 1.07 48.02%
  QoQ % 0.00% -36.51% 204.00% -50.74% 0.00% 89.72% -
  Horiz. % 180.37% 180.37% 284.11% 93.46% 189.72% 189.72% 100.00%
NAPS 0.4800 0.4600 0.4700 0.4600 0.4600 0.4500 0.4500 4.38%
  QoQ % 4.35% -2.13% 2.17% 0.00% 2.22% 0.00% -
  Horiz. % 106.67% 102.22% 104.44% 102.22% 102.22% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.83 17.81 17.41 17.58 17.84 17.81 18.33 1.81%
  QoQ % 5.73% 2.30% -0.97% -1.46% 0.17% -2.84% -
  Horiz. % 102.73% 97.16% 94.98% 95.91% 97.33% 97.16% 100.00%
EPS 3.68 2.99 2.32 2.62 2.83 2.27 2.01 49.49%
  QoQ % 23.08% 28.88% -11.45% -7.42% 24.67% 12.94% -
  Horiz. % 183.08% 148.76% 115.42% 130.35% 140.80% 112.94% 100.00%
DPS 1.80 1.80 2.73 0.93 1.89 1.89 0.96 51.88%
  QoQ % 0.00% -34.07% 193.55% -50.79% 0.00% 96.88% -
  Horiz. % 187.50% 187.50% 284.38% 96.88% 196.88% 196.88% 100.00%
NAPS 0.4482 0.4295 0.4228 0.4295 0.4295 0.4202 0.4051 6.95%
  QoQ % 4.35% 1.58% -1.56% 0.00% 2.21% 3.73% -
  Horiz. % 110.64% 106.02% 104.37% 106.02% 106.02% 103.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.6750 0.7800 0.5000 0.7150 0.7200 0.7800 0.8350 -
P/RPS 3.35 4.09 2.58 3.80 3.77 4.09 4.10 -12.57%
  QoQ % -18.09% 58.53% -32.11% 0.80% -7.82% -0.24% -
  Horiz. % 81.71% 99.76% 62.93% 92.68% 91.95% 99.76% 100.00%
P/EPS 17.13 24.38 19.41 25.46 23.77 32.10 37.48 -40.58%
  QoQ % -29.74% 25.61% -23.76% 7.11% -25.95% -14.35% -
  Horiz. % 45.70% 65.05% 51.79% 67.93% 63.42% 85.65% 100.00%
EY 5.84 4.10 5.15 3.93 4.21 3.12 2.67 68.26%
  QoQ % 42.44% -20.39% 31.04% -6.65% 34.94% 16.85% -
  Horiz. % 218.73% 153.56% 192.88% 147.19% 157.68% 116.85% 100.00%
DY 2.85 2.47 6.08 1.40 2.82 2.60 1.28 70.26%
  QoQ % 15.38% -59.38% 334.29% -50.35% 8.46% 103.12% -
  Horiz. % 222.66% 192.97% 475.00% 109.38% 220.31% 203.12% 100.00%
P/NAPS 1.41 1.70 1.06 1.55 1.57 1.73 1.86 -16.82%
  QoQ % -17.06% 60.38% -31.61% -1.27% -9.25% -6.99% -
  Horiz. % 75.81% 91.40% 56.99% 83.33% 84.41% 93.01% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 25/08/20 28/05/20 28/02/20 20/11/19 21/08/19 17/05/19 -
Price 0.7350 0.8650 0.7600 0.6500 0.7250 0.7300 0.7450 -
P/RPS 3.64 4.53 3.93 3.45 3.79 3.83 3.66 -0.36%
  QoQ % -19.65% 15.27% 13.91% -8.97% -1.04% 4.64% -
  Horiz. % 99.45% 123.77% 107.38% 94.26% 103.55% 104.64% 100.00%
P/EPS 18.65 27.04 29.51 23.14 23.93 30.04 33.44 -32.17%
  QoQ % -31.03% -8.37% 27.53% -3.30% -20.34% -10.17% -
  Horiz. % 55.77% 80.86% 88.25% 69.20% 71.56% 89.83% 100.00%
EY 5.36 3.70 3.39 4.32 4.18 3.33 2.99 47.41%
  QoQ % 44.86% 9.14% -21.53% 3.35% 25.53% 11.37% -
  Horiz. % 179.26% 123.75% 113.38% 144.48% 139.80% 111.37% 100.00%
DY 2.62 2.23 4.00 1.54 2.80 2.78 1.43 49.57%
  QoQ % 17.49% -44.25% 159.74% -45.00% 0.72% 94.41% -
  Horiz. % 183.22% 155.94% 279.72% 107.69% 195.80% 194.41% 100.00%
P/NAPS 1.53 1.88 1.62 1.41 1.58 1.62 1.66 -5.28%
  QoQ % -18.62% 16.05% 14.89% -10.76% -2.47% -2.41% -
  Horiz. % 92.17% 113.25% 97.59% 84.94% 95.18% 97.59% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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