Highlights

[N2N] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -0.59%    YoY -     13.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 106,832 110,030 82,920 41,552 38,288 33,116 29,518 23.90%
  YoY % -2.91% 32.69% 99.56% 8.52% 15.62% 12.19% -
  Horiz. % 361.92% 372.76% 280.91% 140.77% 129.71% 112.19% 100.00%
PBT 19,100 23,672 27,062 11,432 10,306 6,380 4,792 25.90%
  YoY % -19.31% -12.53% 136.72% 10.93% 61.54% 33.14% -
  Horiz. % 398.58% 493.99% 564.73% 238.56% 215.07% 133.14% 100.00%
Tax -2,406 -7,826 -56 0 -148 -38 -52 89.42%
  YoY % 69.26% -13,875.00% 0.00% 0.00% -289.47% 26.92% -
  Horiz. % 4,626.92% 15,050.00% 107.69% -0.00% 284.62% 73.08% 100.00%
NP 16,694 15,846 27,006 11,432 10,158 6,342 4,740 23.34%
  YoY % 5.35% -41.32% 136.23% 12.54% 60.17% 33.80% -
  Horiz. % 352.19% 334.30% 569.75% 241.18% 214.30% 133.80% 100.00%
NP to SH 17,094 16,150 27,136 11,540 10,158 6,342 4,740 23.82%
  YoY % 5.85% -40.48% 135.15% 13.61% 60.17% 33.80% -
  Horiz. % 360.63% 340.72% 572.49% 243.46% 214.30% 133.80% 100.00%
Tax Rate 12.60 % 33.06 % 0.21 % - % 1.44 % 0.60 % 1.09 % 50.34%
  YoY % -61.89% 15,642.86% 0.00% 0.00% 140.00% -44.95% -
  Horiz. % 1,155.96% 3,033.03% 19.27% 0.00% 132.11% 55.05% 100.00%
Total Cost 90,138 94,184 55,914 30,120 28,130 26,774 24,778 24.00%
  YoY % -4.30% 68.44% 85.64% 7.07% 5.06% 8.06% -
  Horiz. % 363.78% 380.11% 225.66% 121.56% 113.53% 108.06% 100.00%
Net Worth 251,227 240,245 187,792 178,260 167,827 51,144 44,460 33.44%
  YoY % 4.57% 27.93% 5.35% 6.22% 228.15% 15.03% -
  Horiz. % 565.06% 540.36% 422.39% 400.95% 377.48% 115.03% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 11,165 32,032 - 9,382 - 9,418 - -
  YoY % -65.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.55% 340.09% 0.00% 99.61% 0.00% 100.00% -
Div Payout % 65.32 % 198.35 % - % 81.30 % - % 148.51 % - % -
  YoY % -67.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.98% 133.56% 0.00% 54.74% 0.00% 100.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 251,227 240,245 187,792 178,260 167,827 51,144 44,460 33.44%
  YoY % 4.57% 27.93% 5.35% 6.22% 228.15% 15.03% -
  Horiz. % 565.06% 540.36% 422.39% 400.95% 377.48% 115.03% 100.00%
NOSH 558,283 533,879 469,480 469,105 441,652 313,960 299,999 10.90%
  YoY % 4.57% 13.72% 0.08% 6.22% 40.67% 4.65% -
  Horiz. % 186.09% 177.96% 156.49% 156.37% 147.22% 104.65% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 15.63 % 14.40 % 32.57 % 27.51 % 26.53 % 19.15 % 16.06 % -0.45%
  YoY % 8.54% -55.79% 18.39% 3.69% 38.54% 19.24% -
  Horiz. % 97.32% 89.66% 202.80% 171.30% 165.19% 119.24% 100.00%
ROE 6.80 % 6.72 % 14.45 % 6.47 % 6.05 % 12.40 % 10.66 % -7.22%
  YoY % 1.19% -53.49% 123.34% 6.94% -51.21% 16.32% -
  Horiz. % 63.79% 63.04% 135.55% 60.69% 56.75% 116.32% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 19.14 20.61 17.66 8.86 8.67 10.55 9.84 11.72%
  YoY % -7.13% 16.70% 99.32% 2.19% -17.82% 7.22% -
  Horiz. % 194.51% 209.45% 179.47% 90.04% 88.11% 107.22% 100.00%
EPS 3.18 3.18 5.78 2.46 2.30 2.02 1.58 12.36%
  YoY % 0.00% -44.98% 134.96% 6.96% 13.86% 27.85% -
  Horiz. % 201.27% 201.27% 365.82% 155.70% 145.57% 127.85% 100.00%
DPS 2.00 6.00 0.00 2.00 0.00 3.00 0.00 -
  YoY % -66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 200.00% 0.00% 66.67% 0.00% 100.00% -
NAPS 0.4500 0.4500 0.4000 0.3800 0.3800 0.1629 0.1482 20.33%
  YoY % 0.00% 12.50% 5.26% 0.00% 133.27% 9.92% -
  Horiz. % 303.64% 303.64% 269.91% 256.41% 256.41% 109.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.87 18.40 13.87 6.95 6.40 5.54 4.94 23.89%
  YoY % -2.88% 32.66% 99.57% 8.59% 15.52% 12.15% -
  Horiz. % 361.74% 372.47% 280.77% 140.69% 129.55% 112.15% 100.00%
EPS 2.86 2.70 4.54 1.93 1.70 1.06 0.79 23.90%
  YoY % 5.93% -40.53% 135.23% 13.53% 60.38% 34.18% -
  Horiz. % 362.03% 341.77% 574.68% 244.30% 215.19% 134.18% 100.00%
DPS 1.87 5.36 0.00 1.57 0.00 1.58 0.00 -
  YoY % -65.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.35% 339.24% 0.00% 99.37% 0.00% 100.00% -
NAPS 0.4202 0.4018 0.3141 0.2982 0.2807 0.0855 0.0744 33.43%
  YoY % 4.58% 27.92% 5.33% 6.23% 228.30% 14.92% -
  Horiz. % 564.78% 540.05% 422.18% 400.81% 377.28% 114.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7800 1.2500 0.7500 0.8850 0.7800 1.0500 0.4700 -
P/RPS 4.08 6.07 4.25 9.99 9.00 9.95 4.78 -2.60%
  YoY % -32.78% 42.82% -57.46% 11.00% -9.55% 108.16% -
  Horiz. % 85.36% 126.99% 88.91% 209.00% 188.28% 208.16% 100.00%
P/EPS 25.47 41.32 12.98 35.98 33.91 51.98 29.75 -2.55%
  YoY % -38.36% 218.34% -63.92% 6.10% -34.76% 74.72% -
  Horiz. % 85.61% 138.89% 43.63% 120.94% 113.98% 174.72% 100.00%
EY 3.93 2.42 7.71 2.78 2.95 1.92 3.36 2.64%
  YoY % 62.40% -68.61% 177.34% -5.76% 53.65% -42.86% -
  Horiz. % 116.96% 72.02% 229.46% 82.74% 87.80% 57.14% 100.00%
DY 2.56 4.80 0.00 2.26 0.00 2.86 0.00 -
  YoY % -46.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.51% 167.83% 0.00% 79.02% 0.00% 100.00% -
P/NAPS 1.73 2.78 1.88 2.33 2.05 6.45 3.17 -9.60%
  YoY % -37.77% 47.87% -19.31% 13.66% -68.22% 103.47% -
  Horiz. % 54.57% 87.70% 59.31% 73.50% 64.67% 203.47% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 26/08/13 -
Price 0.7300 1.1200 0.7300 0.8100 0.7500 0.9200 0.4350 -
P/RPS 3.81 5.43 4.13 9.14 8.65 8.72 4.42 -2.44%
  YoY % -29.83% 31.48% -54.81% 5.66% -0.80% 97.29% -
  Horiz. % 86.20% 122.85% 93.44% 206.79% 195.70% 197.29% 100.00%
P/EPS 23.84 37.02 12.63 32.93 32.61 45.54 27.53 -2.37%
  YoY % -35.60% 193.11% -61.65% 0.98% -28.39% 65.42% -
  Horiz. % 86.60% 134.47% 45.88% 119.61% 118.45% 165.42% 100.00%
EY 4.19 2.70 7.92 3.04 3.07 2.20 3.63 2.42%
  YoY % 55.19% -65.91% 160.53% -0.98% 39.55% -39.39% -
  Horiz. % 115.43% 74.38% 218.18% 83.75% 84.57% 60.61% 100.00%
DY 2.74 5.36 0.00 2.47 0.00 3.26 0.00 -
  YoY % -48.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.05% 164.42% 0.00% 75.77% 0.00% 100.00% -
P/NAPS 1.62 2.49 1.83 2.13 1.97 5.65 2.94 -9.45%
  YoY % -34.94% 36.07% -14.08% 8.12% -65.13% 92.18% -
  Horiz. % 55.10% 84.69% 62.24% 72.45% 67.01% 192.18% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

390  382  600  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.035-0.005 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.235-0.01 
 HPPHB 0.70-0.04 
 DGB 0.09-0.015 

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