Highlights

[N2N] QoQ TTM Result on 2016-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     7.30%    YoY -     30.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 41,816 41,100 40,534 39,707 38,902 37,459 36,824 8.80%
  QoQ % 1.74% 1.40% 2.08% 2.07% 3.85% 1.72% -
  Horiz. % 113.56% 111.61% 110.07% 107.83% 105.64% 101.72% 100.00%
PBT 11,776 12,332 10,965 11,026 10,402 9,022 9,054 19.06%
  QoQ % -4.51% 12.47% -0.55% 6.00% 15.30% -0.35% -
  Horiz. % 130.06% 136.20% 121.11% 121.78% 114.89% 99.65% 100.00%
Tax -95 -1,023 -1,032 -1,069 -1,106 -13 -105 -6.43%
  QoQ % 90.71% 0.87% 3.46% 3.35% -8,407.69% 87.62% -
  Horiz. % 90.48% 974.29% 982.86% 1,018.10% 1,053.33% 12.38% 100.00%
NP 11,681 11,309 9,933 9,957 9,296 9,009 8,949 19.34%
  QoQ % 3.29% 13.85% -0.24% 7.11% 3.19% 0.67% -
  Horiz. % 130.53% 126.37% 111.00% 111.26% 103.88% 100.67% 100.00%
NP to SH 11,747 11,466 10,058 10,051 9,367 9,012 8,949 19.79%
  QoQ % 2.45% 14.00% 0.07% 7.30% 3.94% 0.70% -
  Horiz. % 131.27% 128.13% 112.39% 112.31% 104.67% 100.70% 100.00%
Tax Rate 0.81 % 8.30 % 9.41 % 9.70 % 10.63 % 0.14 % 1.16 % -21.21%
  QoQ % -90.24% -11.80% -2.99% -8.75% 7,492.86% -87.93% -
  Horiz. % 69.83% 715.52% 811.21% 836.21% 916.38% 12.07% 100.00%
Total Cost 30,135 29,791 30,601 29,750 29,606 28,450 27,875 5.31%
  QoQ % 1.15% -2.65% 2.86% 0.49% 4.06% 2.06% -
  Horiz. % 108.11% 106.87% 109.78% 106.73% 106.21% 102.06% 100.00%
Net Worth 178,490 181,650 181,639 177,864 168,150 163,293 167,258 4.41%
  QoQ % -1.74% 0.01% 2.12% 5.78% 2.97% -2.37% -
  Horiz. % 106.72% 108.60% 108.60% 106.34% 100.53% 97.63% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,780 9,205 4,425 4,425 4,425 0 2,447 55.94%
  QoQ % -48.07% 108.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.32% 376.12% 180.80% 180.80% 180.80% 0.00% 100.00%
Div Payout % 40.69 % 80.28 % 43.99 % 44.03 % 47.24 % - % 27.35 % 30.17%
  QoQ % -49.31% 82.50% -0.09% -6.80% 0.00% 0.00% -
  Horiz. % 148.78% 293.53% 160.84% 160.99% 172.72% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 178,490 181,650 181,639 177,864 168,150 163,293 167,258 4.41%
  QoQ % -1.74% 0.01% 2.12% 5.78% 2.97% -2.37% -
  Horiz. % 106.72% 108.60% 108.60% 106.34% 100.53% 97.63% 100.00%
NOSH 469,712 478,028 477,999 468,064 442,500 441,333 440,153 4.41%
  QoQ % -1.74% 0.01% 2.12% 5.78% 0.26% 0.27% -
  Horiz. % 106.72% 108.60% 108.60% 106.34% 100.53% 100.27% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 27.93 % 27.52 % 24.51 % 25.08 % 23.90 % 24.05 % 24.30 % 9.68%
  QoQ % 1.49% 12.28% -2.27% 4.94% -0.62% -1.03% -
  Horiz. % 114.94% 113.25% 100.86% 103.21% 98.35% 98.97% 100.00%
ROE 6.58 % 6.31 % 5.54 % 5.65 % 5.57 % 5.52 % 5.35 % 14.72%
  QoQ % 4.28% 13.90% -1.95% 1.44% 0.91% 3.18% -
  Horiz. % 122.99% 117.94% 103.55% 105.61% 104.11% 103.18% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.90 8.60 8.48 8.48 8.79 8.49 8.37 4.16%
  QoQ % 3.49% 1.42% 0.00% -3.53% 3.53% 1.43% -
  Horiz. % 106.33% 102.75% 101.31% 101.31% 105.02% 101.43% 100.00%
EPS 2.50 2.40 2.10 2.15 2.12 2.04 2.03 14.82%
  QoQ % 4.17% 14.29% -2.33% 1.42% 3.92% 0.49% -
  Horiz. % 123.15% 118.23% 103.45% 105.91% 104.43% 100.49% 100.00%
DPS 1.00 1.93 0.93 0.95 1.00 0.00 0.56 46.93%
  QoQ % -48.19% 107.53% -2.11% -5.00% 0.00% 0.00% -
  Horiz. % 178.57% 344.64% 166.07% 169.64% 178.57% 0.00% 100.00%
NAPS 0.3800 0.3800 0.3800 0.3800 0.3800 0.3700 0.3800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.70% -2.63% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.99 6.87 6.78 6.64 6.51 6.27 6.16 8.75%
  QoQ % 1.75% 1.33% 2.11% 2.00% 3.83% 1.79% -
  Horiz. % 113.47% 111.53% 110.06% 107.79% 105.68% 101.79% 100.00%
EPS 1.96 1.92 1.68 1.68 1.57 1.51 1.50 19.42%
  QoQ % 2.08% 14.29% 0.00% 7.01% 3.97% 0.67% -
  Horiz. % 130.67% 128.00% 112.00% 112.00% 104.67% 100.67% 100.00%
DPS 0.80 1.54 0.74 0.74 0.74 0.00 0.41 55.83%
  QoQ % -48.05% 108.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.12% 375.61% 180.49% 180.49% 180.49% 0.00% 100.00%
NAPS 0.2985 0.3038 0.3038 0.2975 0.2812 0.2731 0.2798 4.39%
  QoQ % -1.74% 0.00% 2.12% 5.80% 2.97% -2.39% -
  Horiz. % 106.68% 108.58% 108.58% 106.33% 100.50% 97.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.7550 0.8050 0.8850 0.8750 0.9800 0.6900 0.7800 -
P/RPS 8.48 9.36 10.44 10.31 11.15 8.13 9.32 -6.08%
  QoQ % -9.40% -10.34% 1.26% -7.53% 37.15% -12.77% -
  Horiz. % 90.99% 100.43% 112.02% 110.62% 119.64% 87.23% 100.00%
P/EPS 30.19 33.56 42.06 40.75 46.30 33.79 38.36 -14.70%
  QoQ % -10.04% -20.21% 3.21% -11.99% 37.02% -11.91% -
  Horiz. % 78.70% 87.49% 109.65% 106.23% 120.70% 88.09% 100.00%
EY 3.31 2.98 2.38 2.45 2.16 2.96 2.61 17.08%
  QoQ % 11.07% 25.21% -2.86% 13.43% -27.03% 13.41% -
  Horiz. % 126.82% 114.18% 91.19% 93.87% 82.76% 113.41% 100.00%
DY 1.32 2.39 1.05 1.08 1.02 0.00 0.71 50.91%
  QoQ % -44.77% 127.62% -2.78% 5.88% 0.00% 0.00% -
  Horiz. % 185.92% 336.62% 147.89% 152.11% 143.66% 0.00% 100.00%
P/NAPS 1.99 2.12 2.33 2.30 2.58 1.86 2.05 -1.95%
  QoQ % -6.13% -9.01% 1.30% -10.85% 38.71% -9.27% -
  Horiz. % 97.07% 103.41% 113.66% 112.20% 125.85% 90.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 19/11/15 20/08/15 -
Price 0.7450 0.7600 0.8100 0.8000 0.9000 0.9650 0.7500 -
P/RPS 8.37 8.84 9.55 9.43 10.24 11.37 8.96 -4.42%
  QoQ % -5.32% -7.43% 1.27% -7.91% -9.94% 26.90% -
  Horiz. % 93.42% 98.66% 106.58% 105.25% 114.29% 126.90% 100.00%
P/EPS 29.79 31.69 38.49 37.26 42.52 47.26 36.89 -13.23%
  QoQ % -6.00% -17.67% 3.30% -12.37% -10.03% 28.11% -
  Horiz. % 80.75% 85.90% 104.34% 101.00% 115.26% 128.11% 100.00%
EY 3.36 3.16 2.60 2.68 2.35 2.12 2.71 15.34%
  QoQ % 6.33% 21.54% -2.99% 14.04% 10.85% -21.77% -
  Horiz. % 123.99% 116.61% 95.94% 98.89% 86.72% 78.23% 100.00%
DY 1.34 2.53 1.14 1.18 1.11 0.00 0.74 48.30%
  QoQ % -47.04% 121.93% -3.39% 6.31% 0.00% 0.00% -
  Horiz. % 181.08% 341.89% 154.05% 159.46% 150.00% 0.00% 100.00%
P/NAPS 1.96 2.00 2.13 2.11 2.37 2.61 1.97 -0.34%
  QoQ % -2.00% -6.10% 0.95% -10.97% -9.20% 32.49% -
  Horiz. % 99.49% 101.52% 108.12% 107.11% 120.30% 132.49% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers