Highlights

[N2N] YoY Annualized Quarter Result on 2018-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -39.68%    YoY -     -40.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 109,618 106,832 110,030 82,920 41,552 38,288 33,116 22.06%
  YoY % 2.61% -2.91% 32.69% 99.56% 8.52% 15.62% -
  Horiz. % 331.01% 322.60% 332.26% 250.39% 125.47% 115.62% 100.00%
PBT 25,652 19,100 23,672 27,062 11,432 10,306 6,380 26.07%
  YoY % 34.30% -19.31% -12.53% 136.72% 10.93% 61.54% -
  Horiz. % 402.07% 299.37% 371.03% 424.17% 179.18% 161.54% 100.00%
Tax -4,620 -2,406 -7,826 -56 0 -148 -38 122.41%
  YoY % -92.02% 69.26% -13,875.00% 0.00% 0.00% -289.47% -
  Horiz. % 12,157.89% 6,331.58% 20,594.74% 147.37% -0.00% 389.47% 100.00%
NP 21,032 16,694 15,846 27,006 11,432 10,158 6,342 22.09%
  YoY % 25.99% 5.35% -41.32% 136.23% 12.54% 60.17% -
  Horiz. % 331.63% 263.23% 249.86% 425.83% 180.26% 160.17% 100.00%
NP to SH 21,460 17,094 16,150 27,136 11,540 10,158 6,342 22.50%
  YoY % 25.54% 5.85% -40.48% 135.15% 13.61% 60.17% -
  Horiz. % 338.38% 269.54% 254.65% 427.88% 181.96% 160.17% 100.00%
Tax Rate 18.01 % 12.60 % 33.06 % 0.21 % - % 1.44 % 0.60 % 76.20%
  YoY % 42.94% -61.89% 15,642.86% 0.00% 0.00% 140.00% -
  Horiz. % 3,001.67% 2,100.00% 5,510.00% 35.00% 0.00% 240.00% 100.00%
Total Cost 88,586 90,138 94,184 55,914 30,120 28,130 26,774 22.05%
  YoY % -1.72% -4.30% 68.44% 85.64% 7.07% 5.06% -
  Horiz. % 330.87% 336.66% 351.77% 208.84% 112.50% 105.06% 100.00%
Net Worth 256,810 251,227 240,245 187,792 178,260 167,827 51,144 30.83%
  YoY % 2.22% 4.57% 27.93% 5.35% 6.22% 228.15% -
  Horiz. % 502.13% 491.21% 469.74% 367.18% 348.54% 328.15% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 22,331 11,165 32,032 - 9,382 - 9,418 15.46%
  YoY % 100.00% -65.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.09% 118.55% 340.09% 0.00% 99.61% 0.00% 100.00%
Div Payout % 104.06 % 65.32 % 198.35 % - % 81.30 % - % 148.51 % -5.75%
  YoY % 59.31% -67.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.07% 43.98% 133.56% 0.00% 54.74% 0.00% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 256,810 251,227 240,245 187,792 178,260 167,827 51,144 30.83%
  YoY % 2.22% 4.57% 27.93% 5.35% 6.22% 228.15% -
  Horiz. % 502.13% 491.21% 469.74% 367.18% 348.54% 328.15% 100.00%
NOSH 558,283 558,283 533,879 469,480 469,105 441,652 313,960 10.06%
  YoY % 0.00% 4.57% 13.72% 0.08% 6.22% 40.67% -
  Horiz. % 177.82% 177.82% 170.05% 149.54% 149.42% 140.67% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 19.19 % 15.63 % 14.40 % 32.57 % 27.51 % 26.53 % 19.15 % 0.03%
  YoY % 22.78% 8.54% -55.79% 18.39% 3.69% 38.54% -
  Horiz. % 100.21% 81.62% 75.20% 170.08% 143.66% 138.54% 100.00%
ROE 8.36 % 6.80 % 6.72 % 14.45 % 6.47 % 6.05 % 12.40 % -6.35%
  YoY % 22.94% 1.19% -53.49% 123.34% 6.94% -51.21% -
  Horiz. % 67.42% 54.84% 54.19% 116.53% 52.18% 48.79% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.63 19.14 20.61 17.66 8.86 8.67 10.55 10.89%
  YoY % 2.56% -7.13% 16.70% 99.32% 2.19% -17.82% -
  Horiz. % 186.07% 181.42% 195.36% 167.39% 83.98% 82.18% 100.00%
EPS 4.00 3.18 3.18 5.78 2.46 2.30 2.02 12.05%
  YoY % 25.79% 0.00% -44.98% 134.96% 6.96% 13.86% -
  Horiz. % 198.02% 157.43% 157.43% 286.14% 121.78% 113.86% 100.00%
DPS 4.00 2.00 6.00 0.00 2.00 0.00 3.00 4.91%
  YoY % 100.00% -66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 66.67% 200.00% 0.00% 66.67% 0.00% 100.00%
NAPS 0.4600 0.4500 0.4500 0.4000 0.3800 0.3800 0.1629 18.87%
  YoY % 2.22% 0.00% 12.50% 5.26% 0.00% 133.27% -
  Horiz. % 282.38% 276.24% 276.24% 245.55% 233.27% 233.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 18.33 17.87 18.40 13.87 6.95 6.40 5.54 22.05%
  YoY % 2.57% -2.88% 32.66% 99.57% 8.59% 15.52% -
  Horiz. % 330.87% 322.56% 332.13% 250.36% 125.45% 115.52% 100.00%
EPS 3.59 2.86 2.70 4.54 1.93 1.70 1.06 22.52%
  YoY % 25.52% 5.93% -40.53% 135.23% 13.53% 60.38% -
  Horiz. % 338.68% 269.81% 254.72% 428.30% 182.08% 160.38% 100.00%
DPS 3.74 1.87 5.36 0.00 1.57 0.00 1.58 15.43%
  YoY % 100.00% -65.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.71% 118.35% 339.24% 0.00% 99.37% 0.00% 100.00%
NAPS 0.4295 0.4202 0.4018 0.3141 0.2982 0.2807 0.0855 30.84%
  YoY % 2.21% 4.58% 27.92% 5.33% 6.23% 228.30% -
  Horiz. % 502.34% 491.46% 469.94% 367.37% 348.77% 328.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7800 0.7800 1.2500 0.7500 0.8850 0.7800 1.0500 -
P/RPS 3.97 4.08 6.07 4.25 9.99 9.00 9.95 -14.19%
  YoY % -2.70% -32.78% 42.82% -57.46% 11.00% -9.55% -
  Horiz. % 39.90% 41.01% 61.01% 42.71% 100.40% 90.45% 100.00%
P/EPS 20.29 25.47 41.32 12.98 35.98 33.91 51.98 -14.50%
  YoY % -20.34% -38.36% 218.34% -63.92% 6.10% -34.76% -
  Horiz. % 39.03% 49.00% 79.49% 24.97% 69.22% 65.24% 100.00%
EY 4.93 3.93 2.42 7.71 2.78 2.95 1.92 17.00%
  YoY % 25.45% 62.40% -68.61% 177.34% -5.76% 53.65% -
  Horiz. % 256.77% 204.69% 126.04% 401.56% 144.79% 153.65% 100.00%
DY 5.13 2.56 4.80 0.00 2.26 0.00 2.86 10.22%
  YoY % 100.39% -46.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 179.37% 89.51% 167.83% 0.00% 79.02% 0.00% 100.00%
P/NAPS 1.70 1.73 2.78 1.88 2.33 2.05 6.45 -19.91%
  YoY % -1.73% -37.77% 47.87% -19.31% 13.66% -68.22% -
  Horiz. % 26.36% 26.82% 43.10% 29.15% 36.12% 31.78% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 -
Price 0.8650 0.7300 1.1200 0.7300 0.8100 0.7500 0.9200 -
P/RPS 4.41 3.81 5.43 4.13 9.14 8.65 8.72 -10.73%
  YoY % 15.75% -29.83% 31.48% -54.81% 5.66% -0.80% -
  Horiz. % 50.57% 43.69% 62.27% 47.36% 104.82% 99.20% 100.00%
P/EPS 22.50 23.84 37.02 12.63 32.93 32.61 45.54 -11.08%
  YoY % -5.62% -35.60% 193.11% -61.65% 0.98% -28.39% -
  Horiz. % 49.41% 52.35% 81.29% 27.73% 72.31% 71.61% 100.00%
EY 4.44 4.19 2.70 7.92 3.04 3.07 2.20 12.40%
  YoY % 5.97% 55.19% -65.91% 160.53% -0.98% 39.55% -
  Horiz. % 201.82% 190.45% 122.73% 360.00% 138.18% 139.55% 100.00%
DY 4.62 2.74 5.36 0.00 2.47 0.00 3.26 5.98%
  YoY % 68.61% -48.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.72% 84.05% 164.42% 0.00% 75.77% 0.00% 100.00%
P/NAPS 1.88 1.62 2.49 1.83 2.13 1.97 5.65 -16.74%
  YoY % 16.05% -34.94% 36.07% -14.08% 8.12% -65.13% -
  Horiz. % 33.27% 28.67% 44.07% 32.39% 37.70% 34.87% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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