Highlights

[N2N] QoQ TTM Result on 2018-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     12.21%    YoY -     126.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 108,055 107,922 110,840 111,604 97,285 80,144 62,500 43.91%
  QoQ % 0.12% -2.63% -0.68% 14.72% 21.39% 28.23% -
  Horiz. % 172.89% 172.68% 177.34% 178.57% 155.66% 128.23% 100.00%
PBT 19,229 23,057 24,607 29,420 26,302 20,749 19,105 0.43%
  QoQ % -16.60% -6.30% -16.36% 11.85% 26.76% 8.61% -
  Horiz. % 100.65% 120.69% 128.80% 153.99% 137.67% 108.61% 100.00%
Tax -6,500 -6,619 -5,299 -1,524 -1,414 -18 -7 9,300.21%
  QoQ % 1.80% -24.91% -247.70% -7.78% -7,755.56% -157.14% -
  Horiz. % 92,857.14% 94,557.14% 75,700.00% 21,771.43% 20,200.00% 257.14% 100.00%
NP 12,729 16,438 19,308 27,896 24,888 20,731 19,098 -23.64%
  QoQ % -22.56% -14.86% -30.79% 12.09% 20.05% 8.55% -
  Horiz. % 66.65% 86.07% 101.10% 146.07% 130.32% 108.55% 100.00%
NP to SH 13,095 16,757 19,636 28,198 25,129 20,873 19,175 -22.40%
  QoQ % -21.85% -14.66% -30.36% 12.21% 20.39% 8.86% -
  Horiz. % 68.29% 87.39% 102.40% 147.06% 131.05% 108.86% 100.00%
Tax Rate 33.80 % 28.71 % 21.53 % 5.18 % 5.38 % 0.09 % 0.04 % 8,728.90%
  QoQ % 17.73% 33.35% 315.64% -3.72% 5,877.78% 125.00% -
  Horiz. % 84,500.00% 71,775.00% 53,825.00% 12,950.00% 13,450.00% 225.00% 100.00%
Total Cost 95,326 91,484 91,532 83,708 72,397 59,413 43,402 68.72%
  QoQ % 4.20% -0.05% 9.35% 15.62% 21.85% 36.89% -
  Horiz. % 219.64% 210.78% 210.89% 192.87% 166.81% 136.89% 100.00%
Net Worth 252,422 263,005 240,245 182,782 187,914 187,804 187,622 21.80%
  QoQ % -4.02% 9.47% 31.44% -2.73% 0.06% 0.10% -
  Horiz. % 134.54% 140.18% 128.05% 97.42% 100.16% 100.10% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 20,167 14,430 19,125 19,125 4,695 4,695 0 -
  QoQ % 39.76% -24.55% 0.00% 307.34% 0.00% 0.00% -
  Horiz. % 429.53% 307.34% 407.34% 407.34% 100.00% 100.00% -
Div Payout % 154.01 % 86.11 % 97.40 % 67.83 % 18.68 % 22.49 % - % -
  QoQ % 78.85% -11.59% 43.59% 263.12% -16.94% 0.00% -
  Horiz. % 684.79% 382.88% 433.08% 301.60% 83.06% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 252,422 263,005 240,245 182,782 187,914 187,804 187,622 21.80%
  QoQ % -4.02% 9.47% 31.44% -2.73% 0.06% 0.10% -
  Horiz. % 134.54% 140.18% 128.05% 97.42% 100.16% 100.10% 100.00%
NOSH 573,687 571,750 533,879 481,006 469,785 469,512 469,056 14.32%
  QoQ % 0.34% 7.09% 10.99% 2.39% 0.06% 0.10% -
  Horiz. % 122.31% 121.89% 113.82% 102.55% 100.16% 100.10% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.78 % 15.23 % 17.42 % 25.00 % 25.58 % 25.87 % 30.56 % -46.94%
  QoQ % -22.65% -12.57% -30.32% -2.27% -1.12% -15.35% -
  Horiz. % 38.55% 49.84% 57.00% 81.81% 83.70% 84.65% 100.00%
ROE 5.19 % 6.37 % 8.17 % 15.43 % 13.37 % 11.11 % 10.22 % -36.27%
  QoQ % -18.52% -22.03% -47.05% 15.41% 20.34% 8.71% -
  Horiz. % 50.78% 62.33% 79.94% 150.98% 130.82% 108.71% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.84 18.88 20.76 23.20 20.71 17.07 13.32 25.92%
  QoQ % -0.21% -9.06% -10.52% 12.02% 21.32% 28.15% -
  Horiz. % 141.44% 141.74% 155.86% 174.17% 155.48% 128.15% 100.00%
EPS 2.28 2.93 3.68 5.86 5.35 4.45 4.09 -32.19%
  QoQ % -22.18% -20.38% -37.20% 9.53% 20.22% 8.80% -
  Horiz. % 55.75% 71.64% 89.98% 143.28% 130.81% 108.80% 100.00%
DPS 3.52 2.52 3.58 3.98 1.00 1.00 0.00 -
  QoQ % 39.68% -29.61% -10.05% 298.00% 0.00% 0.00% -
  Horiz. % 352.00% 252.00% 358.00% 398.00% 100.00% 100.00% -
NAPS 0.4400 0.4600 0.4500 0.3800 0.4000 0.4000 0.4000 6.54%
  QoQ % -4.35% 2.22% 18.42% -5.00% 0.00% 0.00% -
  Horiz. % 110.00% 115.00% 112.50% 95.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.07 18.05 18.54 18.67 16.27 13.40 10.45 43.92%
  QoQ % 0.11% -2.64% -0.70% 14.75% 21.42% 28.23% -
  Horiz. % 172.92% 172.73% 177.42% 178.66% 155.69% 128.23% 100.00%
EPS 2.19 2.80 3.28 4.72 4.20 3.49 3.21 -22.45%
  QoQ % -21.79% -14.63% -30.51% 12.38% 20.34% 8.72% -
  Horiz. % 68.22% 87.23% 102.18% 147.04% 130.84% 108.72% 100.00%
DPS 3.37 2.41 3.20 3.20 0.79 0.79 0.00 -
  QoQ % 39.83% -24.69% 0.00% 305.06% 0.00% 0.00% -
  Horiz. % 426.58% 305.06% 405.06% 405.06% 100.00% 100.00% -
NAPS 0.4222 0.4399 0.4018 0.3057 0.3143 0.3141 0.3138 21.81%
  QoQ % -4.02% 9.48% 31.44% -2.74% 0.06% 0.10% -
  Horiz. % 134.54% 140.18% 128.04% 97.42% 100.16% 100.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0500 1.2600 1.2500 0.7650 0.9200 0.9350 0.7500 -
P/RPS 5.57 6.68 6.02 3.30 4.44 5.48 5.63 -0.71%
  QoQ % -16.62% 10.96% 82.42% -25.68% -18.98% -2.66% -
  Horiz. % 98.93% 118.65% 106.93% 58.61% 78.86% 97.34% 100.00%
P/EPS 46.00 42.99 33.99 13.05 17.20 21.03 18.35 84.23%
  QoQ % 7.00% 26.48% 160.46% -24.13% -18.21% 14.60% -
  Horiz. % 250.68% 234.28% 185.23% 71.12% 93.73% 114.60% 100.00%
EY 2.17 2.33 2.94 7.66 5.81 4.75 5.45 -45.79%
  QoQ % -6.87% -20.75% -61.62% 31.84% 22.32% -12.84% -
  Horiz. % 39.82% 42.75% 53.94% 140.55% 106.61% 87.16% 100.00%
DY 3.35 2.00 2.87 5.20 1.09 1.07 0.00 -
  QoQ % 67.50% -30.31% -44.81% 377.06% 1.87% 0.00% -
  Horiz. % 313.08% 186.92% 268.22% 485.98% 101.87% 100.00% -
P/NAPS 2.39 2.74 2.78 2.01 2.30 2.34 1.88 17.30%
  QoQ % -12.77% -1.44% 38.31% -12.61% -1.71% 24.47% -
  Horiz. % 127.13% 145.74% 147.87% 106.91% 122.34% 124.47% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 -
Price 0.9500 1.1300 1.1200 1.0800 0.9950 0.9500 0.7300 -
P/RPS 5.04 5.99 5.39 4.65 4.80 5.57 5.48 -5.41%
  QoQ % -15.86% 11.13% 15.91% -3.13% -13.82% 1.64% -
  Horiz. % 91.97% 109.31% 98.36% 84.85% 87.59% 101.64% 100.00%
P/EPS 41.62 38.56 30.45 18.42 18.60 21.37 17.86 75.50%
  QoQ % 7.94% 26.63% 65.31% -0.97% -12.96% 19.65% -
  Horiz. % 233.03% 215.90% 170.49% 103.14% 104.14% 119.65% 100.00%
EY 2.40 2.59 3.28 5.43 5.38 4.68 5.60 -43.07%
  QoQ % -7.34% -21.04% -39.59% 0.93% 14.96% -16.43% -
  Horiz. % 42.86% 46.25% 58.57% 96.96% 96.07% 83.57% 100.00%
DY 3.70 2.23 3.20 3.68 1.01 1.05 0.00 -
  QoQ % 65.92% -30.31% -13.04% 264.36% -3.81% 0.00% -
  Horiz. % 352.38% 212.38% 304.76% 350.48% 96.19% 100.00% -
P/NAPS 2.16 2.46 2.49 2.84 2.49 2.38 1.83 11.65%
  QoQ % -12.20% -1.20% -12.32% 14.06% 4.62% 30.05% -
  Horiz. % 118.03% 134.43% 136.07% 155.19% 136.07% 130.05% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

390  289  627  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.185-0.005 
 EURO 1.06-0.15 
 VSOLAR 0.02+0.005 
 SERBADK 0.630.00 
 HHHCORP 0.215+0.025 
 MTOUCHE 0.095+0.005 
 EDARAN 1.01+0.105 
 SCNWOLF 0.41+0.05 
 MESTRON 0.435+0.005 
 YGL 0.305+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. 下跌股:优乐 99仙支撑 南洋行家论股
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
PARTNERS & BROKERS