Highlights

[N2N] QoQ TTM Result on 2014-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     9.05%    YoY -     177.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 34,238 34,429 33,126 32,230 31,327 30,239 29,070 11.49%
  QoQ % -0.55% 3.93% 2.78% 2.88% 3.60% 4.02% -
  Horiz. % 117.78% 118.43% 113.95% 110.87% 107.76% 104.02% 100.00%
PBT 7,091 7,155 6,972 6,729 6,178 4,684 3,493 60.12%
  QoQ % -0.89% 2.62% 3.61% 8.92% 31.90% 34.10% -
  Horiz. % 203.01% 204.84% 199.60% 192.64% 176.87% 134.10% 100.00%
Tax -50 -188 -130 -141 -137 -220 -185 -58.10%
  QoQ % 73.40% -44.62% 7.80% -2.92% 37.73% -18.92% -
  Horiz. % 27.03% 101.62% 70.27% 76.22% 74.05% 118.92% 100.00%
NP 7,041 6,967 6,842 6,588 6,041 4,464 3,308 65.24%
  QoQ % 1.06% 1.83% 3.86% 9.05% 35.33% 34.95% -
  Horiz. % 212.85% 210.61% 206.83% 199.15% 182.62% 134.95% 100.00%
NP to SH 7,041 6,967 6,842 6,588 6,041 4,464 3,308 65.24%
  QoQ % 1.06% 1.83% 3.86% 9.05% 35.33% 34.95% -
  Horiz. % 212.85% 210.61% 206.83% 199.15% 182.62% 134.95% 100.00%
Tax Rate 0.71 % 2.63 % 1.86 % 2.10 % 2.22 % 4.70 % 5.30 % -73.72%
  QoQ % -73.00% 41.40% -11.43% -5.41% -52.77% -11.32% -
  Horiz. % 13.40% 49.62% 35.09% 39.62% 41.89% 88.68% 100.00%
Total Cost 27,197 27,462 26,284 25,642 25,286 25,775 25,762 3.67%
  QoQ % -0.96% 4.48% 2.50% 1.41% -1.90% 0.05% -
  Horiz. % 105.57% 106.60% 102.03% 99.53% 98.15% 100.05% 100.00%
Net Worth 139,014 157,790 50,655 53,675 48,849 46,807 44,888 112.03%
  QoQ % -11.90% 211.50% -5.63% 9.88% 4.36% 4.28% -
  Horiz. % 309.69% 351.52% 112.85% 119.58% 108.82% 104.28% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,773 7,109 4,662 4,662 0 0 0 -
  QoQ % 65.61% 52.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 252.55% 152.50% 100.00% 100.00% - - -
Div Payout % 167.22 % 102.04 % 68.14 % 70.77 % - % - % - % -
  QoQ % 63.88% 49.75% -3.72% 0.00% 0.00% 0.00% -
  Horiz. % 236.29% 144.19% 96.28% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 139,014 157,790 50,655 53,675 48,849 46,807 44,888 112.03%
  QoQ % -11.90% 211.50% -5.63% 9.88% 4.36% 4.28% -
  Horiz. % 309.69% 351.52% 112.85% 119.58% 108.82% 104.28% 100.00%
NOSH 375,714 349,636 310,961 310,800 302,096 299,666 302,888 15.40%
  QoQ % 7.46% 12.44% 0.05% 2.88% 0.81% -1.06% -
  Horiz. % 124.04% 115.43% 102.67% 102.61% 99.74% 98.94% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.56 % 20.24 % 20.65 % 20.44 % 19.28 % 14.76 % 11.38 % 48.18%
  QoQ % 1.58% -1.99% 1.03% 6.02% 30.62% 29.70% -
  Horiz. % 180.67% 177.86% 181.46% 179.61% 169.42% 129.70% 100.00%
ROE 5.06 % 4.42 % 13.51 % 12.27 % 12.37 % 9.54 % 7.37 % -22.12%
  QoQ % 14.48% -67.28% 10.11% -0.81% 29.66% 29.44% -
  Horiz. % 68.66% 59.97% 183.31% 166.49% 167.84% 129.44% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.11 9.85 10.65 10.37 10.37 10.09 9.60 -3.42%
  QoQ % -7.51% -7.51% 2.70% 0.00% 2.78% 5.10% -
  Horiz. % 94.90% 102.60% 110.94% 108.02% 108.02% 105.10% 100.00%
EPS 1.87 1.99 2.20 2.12 2.00 1.49 1.09 43.17%
  QoQ % -6.03% -9.55% 3.77% 6.00% 34.23% 36.70% -
  Horiz. % 171.56% 182.57% 201.83% 194.50% 183.49% 136.70% 100.00%
DPS 3.13 2.03 1.50 1.50 0.00 0.00 0.00 -
  QoQ % 54.19% 35.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 208.67% 135.33% 100.00% 100.00% - - -
NAPS 0.3700 0.4513 0.1629 0.1727 0.1617 0.1562 0.1482 83.73%
  QoQ % -18.01% 177.04% -5.67% 6.80% 3.52% 5.40% -
  Horiz. % 249.66% 304.52% 109.92% 116.53% 109.11% 105.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.73 5.76 5.54 5.39 5.24 5.06 4.86 11.57%
  QoQ % -0.52% 3.97% 2.78% 2.86% 3.56% 4.12% -
  Horiz. % 117.90% 118.52% 113.99% 110.91% 107.82% 104.12% 100.00%
EPS 1.18 1.17 1.14 1.10 1.01 0.75 0.55 66.12%
  QoQ % 0.85% 2.63% 3.64% 8.91% 34.67% 36.36% -
  Horiz. % 214.55% 212.73% 207.27% 200.00% 183.64% 136.36% 100.00%
DPS 1.97 1.19 0.78 0.78 0.00 0.00 0.00 -
  QoQ % 65.55% 52.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 252.56% 152.56% 100.00% 100.00% - - -
NAPS 0.2325 0.2639 0.0847 0.0898 0.0817 0.0783 0.0751 111.98%
  QoQ % -11.90% 211.57% -5.68% 9.91% 4.34% 4.26% -
  Horiz. % 309.59% 351.40% 112.78% 119.57% 108.79% 104.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8950 0.8800 1.0500 0.8100 0.4950 0.4500 0.4700 -
P/RPS 9.82 8.94 9.86 7.81 4.77 4.46 4.90 58.75%
  QoQ % 9.84% -9.33% 26.25% 63.73% 6.95% -8.98% -
  Horiz. % 200.41% 182.45% 201.22% 159.39% 97.35% 91.02% 100.00%
P/EPS 47.76 44.16 47.72 38.21 24.75 30.21 43.03 7.18%
  QoQ % 8.15% -7.46% 24.89% 54.38% -18.07% -29.79% -
  Horiz. % 110.99% 102.63% 110.90% 88.80% 57.52% 70.21% 100.00%
EY 2.09 2.26 2.10 2.62 4.04 3.31 2.32 -6.71%
  QoQ % -7.52% 7.62% -19.85% -35.15% 22.05% 42.67% -
  Horiz. % 90.09% 97.41% 90.52% 112.93% 174.14% 142.67% 100.00%
DY 3.50 2.31 1.43 1.85 0.00 0.00 0.00 -
  QoQ % 51.52% 61.54% -22.70% 0.00% 0.00% 0.00% -
  Horiz. % 189.19% 124.86% 77.30% 100.00% - - -
P/NAPS 2.42 1.95 6.45 4.69 3.06 2.88 3.17 -16.43%
  QoQ % 24.10% -69.77% 37.53% 53.27% 6.25% -9.15% -
  Horiz. % 76.34% 61.51% 203.47% 147.95% 96.53% 90.85% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 21/08/14 22/05/14 25/02/14 26/11/13 26/08/13 -
Price 0.8500 0.8500 0.9200 1.0400 0.7750 0.4900 0.4350 -
P/RPS 9.33 8.63 8.64 10.03 7.47 4.86 4.53 61.67%
  QoQ % 8.11% -0.12% -13.86% 34.27% 53.70% 7.28% -
  Horiz. % 205.96% 190.51% 190.73% 221.41% 164.90% 107.28% 100.00%
P/EPS 45.36 42.66 41.81 49.06 38.76 32.89 39.83 9.03%
  QoQ % 6.33% 2.03% -14.78% 26.57% 17.85% -17.42% -
  Horiz. % 113.88% 107.11% 104.97% 123.17% 97.31% 82.58% 100.00%
EY 2.20 2.34 2.39 2.04 2.58 3.04 2.51 -8.39%
  QoQ % -5.98% -2.09% 17.16% -20.93% -15.13% 21.12% -
  Horiz. % 87.65% 93.23% 95.22% 81.27% 102.79% 121.12% 100.00%
DY 3.69 2.39 1.63 1.44 0.00 0.00 0.00 -
  QoQ % 54.39% 46.63% 13.19% 0.00% 0.00% 0.00% -
  Horiz. % 256.25% 165.97% 113.19% 100.00% - - -
P/NAPS 2.30 1.88 5.65 6.02 4.79 3.14 2.94 -15.06%
  QoQ % 22.34% -66.73% -6.15% 25.68% 52.55% 6.80% -
  Horiz. % 78.23% 63.95% 192.18% 204.76% 162.93% 106.80% 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. 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
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
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