Highlights

[N2N] QoQ TTM Result on 2015-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     9.43%    YoY -     16.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 38,902 37,459 36,824 35,949 34,238 34,429 33,126 11.28%
  QoQ % 3.85% 1.72% 2.43% 5.00% -0.55% 3.93% -
  Horiz. % 117.44% 113.08% 111.16% 108.52% 103.36% 103.93% 100.00%
PBT 10,402 9,022 9,054 7,773 7,091 7,155 6,972 30.47%
  QoQ % 15.30% -0.35% 16.48% 9.62% -0.89% 2.62% -
  Horiz. % 149.20% 129.40% 129.86% 111.49% 101.71% 102.62% 100.00%
Tax -1,106 -13 -105 -68 -50 -188 -130 315.13%
  QoQ % -8,407.69% 87.62% -54.41% -36.00% 73.40% -44.62% -
  Horiz. % 850.77% 10.00% 80.77% 52.31% 38.46% 144.62% 100.00%
NP 9,296 9,009 8,949 7,705 7,041 6,967 6,842 22.60%
  QoQ % 3.19% 0.67% 16.15% 9.43% 1.06% 1.83% -
  Horiz. % 135.87% 131.67% 130.80% 112.61% 102.91% 101.83% 100.00%
NP to SH 9,367 9,012 8,949 7,705 7,041 6,967 6,842 23.22%
  QoQ % 3.94% 0.70% 16.15% 9.43% 1.06% 1.83% -
  Horiz. % 136.90% 131.72% 130.80% 112.61% 102.91% 101.83% 100.00%
Tax Rate 10.63 % 0.14 % 1.16 % 0.87 % 0.71 % 2.63 % 1.86 % 218.64%
  QoQ % 7,492.86% -87.93% 33.33% 22.54% -73.00% 41.40% -
  Horiz. % 571.51% 7.53% 62.37% 46.77% 38.17% 141.40% 100.00%
Total Cost 29,606 28,450 27,875 28,244 27,197 27,462 26,284 8.23%
  QoQ % 4.06% 2.06% -1.31% 3.85% -0.96% 4.48% -
  Horiz. % 112.64% 108.24% 106.05% 107.46% 103.47% 104.48% 100.00%
Net Worth 168,150 163,293 167,258 164,132 139,014 157,790 50,655 122.04%
  QoQ % 2.97% -2.37% 1.90% 18.07% -11.90% 211.50% -
  Horiz. % 331.95% 322.36% 330.19% 324.02% 274.43% 311.50% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,425 0 2,447 7,111 11,773 7,109 4,662 -3.41%
  QoQ % 0.00% 0.00% -65.59% -39.60% 65.61% 52.50% -
  Horiz. % 94.92% 0.00% 52.50% 152.55% 252.55% 152.50% 100.00%
Div Payout % 47.24 % - % 27.35 % 92.30 % 167.22 % 102.04 % 68.14 % -21.62%
  QoQ % 0.00% 0.00% -70.37% -44.80% 63.88% 49.75% -
  Horiz. % 69.33% 0.00% 40.14% 135.46% 245.41% 149.75% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 168,150 163,293 167,258 164,132 139,014 157,790 50,655 122.04%
  QoQ % 2.97% -2.37% 1.90% 18.07% -11.90% 211.50% -
  Horiz. % 331.95% 322.36% 330.19% 324.02% 274.43% 311.50% 100.00%
NOSH 442,500 441,333 440,153 443,600 375,714 349,636 310,961 26.43%
  QoQ % 0.26% 0.27% -0.78% 18.07% 7.46% 12.44% -
  Horiz. % 142.30% 141.93% 141.55% 142.65% 120.82% 112.44% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.90 % 24.05 % 24.30 % 21.43 % 20.56 % 20.24 % 20.65 % 10.21%
  QoQ % -0.62% -1.03% 13.39% 4.23% 1.58% -1.99% -
  Horiz. % 115.74% 116.46% 117.68% 103.78% 99.56% 98.01% 100.00%
ROE 5.57 % 5.52 % 5.35 % 4.69 % 5.06 % 4.42 % 13.51 % -44.52%
  QoQ % 0.91% 3.18% 14.07% -7.31% 14.48% -67.28% -
  Horiz. % 41.23% 40.86% 39.60% 34.72% 37.45% 32.72% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.79 8.49 8.37 8.10 9.11 9.85 10.65 -11.98%
  QoQ % 3.53% 1.43% 3.33% -11.09% -7.51% -7.51% -
  Horiz. % 82.54% 79.72% 78.59% 76.06% 85.54% 92.49% 100.00%
EPS 2.12 2.04 2.03 1.74 1.87 1.99 2.20 -2.43%
  QoQ % 3.92% 0.49% 16.67% -6.95% -6.03% -9.55% -
  Horiz. % 96.36% 92.73% 92.27% 79.09% 85.00% 90.45% 100.00%
DPS 1.00 0.00 0.56 1.60 3.13 2.03 1.50 -23.63%
  QoQ % 0.00% 0.00% -65.00% -48.88% 54.19% 35.33% -
  Horiz. % 66.67% 0.00% 37.33% 106.67% 208.67% 135.33% 100.00%
NAPS 0.3800 0.3700 0.3800 0.3700 0.3700 0.4513 0.1629 75.62%
  QoQ % 2.70% -2.63% 2.70% 0.00% -18.01% 177.04% -
  Horiz. % 233.27% 227.13% 233.27% 227.13% 227.13% 277.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.51 6.27 6.16 6.01 5.73 5.76 5.54 11.32%
  QoQ % 3.83% 1.79% 2.50% 4.89% -0.52% 3.97% -
  Horiz. % 117.51% 113.18% 111.19% 108.48% 103.43% 103.97% 100.00%
EPS 1.57 1.51 1.50 1.29 1.18 1.17 1.14 23.71%
  QoQ % 3.97% 0.67% 16.28% 9.32% 0.85% 2.63% -
  Horiz. % 137.72% 132.46% 131.58% 113.16% 103.51% 102.63% 100.00%
DPS 0.74 0.00 0.41 1.19 1.97 1.19 0.78 -3.44%
  QoQ % 0.00% 0.00% -65.55% -39.59% 65.55% 52.56% -
  Horiz. % 94.87% 0.00% 52.56% 152.56% 252.56% 152.56% 100.00%
NAPS 0.2812 0.2731 0.2798 0.2745 0.2325 0.2639 0.0847 122.06%
  QoQ % 2.97% -2.39% 1.93% 18.06% -11.90% 211.57% -
  Horiz. % 332.00% 322.43% 330.34% 324.08% 274.50% 311.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.9800 0.6900 0.7800 0.8350 0.8950 0.8800 1.0500 -
P/RPS 11.15 8.13 9.32 10.30 9.82 8.94 9.86 8.52%
  QoQ % 37.15% -12.77% -9.51% 4.89% 9.84% -9.33% -
  Horiz. % 113.08% 82.45% 94.52% 104.46% 99.59% 90.67% 100.00%
P/EPS 46.30 33.79 38.36 48.07 47.76 44.16 47.72 -1.99%
  QoQ % 37.02% -11.91% -20.20% 0.65% 8.15% -7.46% -
  Horiz. % 97.02% 70.81% 80.39% 100.73% 100.08% 92.54% 100.00%
EY 2.16 2.96 2.61 2.08 2.09 2.26 2.10 1.89%
  QoQ % -27.03% 13.41% 25.48% -0.48% -7.52% 7.62% -
  Horiz. % 102.86% 140.95% 124.29% 99.05% 99.52% 107.62% 100.00%
DY 1.02 0.00 0.71 1.92 3.50 2.31 1.43 -20.12%
  QoQ % 0.00% 0.00% -63.02% -45.14% 51.52% 61.54% -
  Horiz. % 71.33% 0.00% 49.65% 134.27% 244.76% 161.54% 100.00%
P/NAPS 2.58 1.86 2.05 2.26 2.42 1.95 6.45 -45.62%
  QoQ % 38.71% -9.27% -9.29% -6.61% 24.10% -69.77% -
  Horiz. % 40.00% 28.84% 31.78% 35.04% 37.52% 30.23% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 19/11/15 20/08/15 25/05/15 27/02/15 20/11/14 21/08/14 -
Price 0.9000 0.9650 0.7500 0.8250 0.8500 0.8500 0.9200 -
P/RPS 10.24 11.37 8.96 10.18 9.33 8.63 8.64 11.96%
  QoQ % -9.94% 26.90% -11.98% 9.11% 8.11% -0.12% -
  Horiz. % 118.52% 131.60% 103.70% 117.82% 107.99% 99.88% 100.00%
P/EPS 42.52 47.26 36.89 47.50 45.36 42.66 41.81 1.13%
  QoQ % -10.03% 28.11% -22.34% 4.72% 6.33% 2.03% -
  Horiz. % 101.70% 113.04% 88.23% 113.61% 108.49% 102.03% 100.00%
EY 2.35 2.12 2.71 2.11 2.20 2.34 2.39 -1.12%
  QoQ % 10.85% -21.77% 28.44% -4.09% -5.98% -2.09% -
  Horiz. % 98.33% 88.70% 113.39% 88.28% 92.05% 97.91% 100.00%
DY 1.11 0.00 0.74 1.94 3.69 2.39 1.63 -22.54%
  QoQ % 0.00% 0.00% -61.86% -47.43% 54.39% 46.63% -
  Horiz. % 68.10% 0.00% 45.40% 119.02% 226.38% 146.63% 100.00%
P/NAPS 2.37 2.61 1.97 2.23 2.30 1.88 5.65 -43.88%
  QoQ % -9.20% 32.49% -11.66% -3.04% 22.34% -66.73% -
  Horiz. % 41.95% 46.19% 34.87% 39.47% 40.71% 33.27% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

794  394  530  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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