Highlights

[N2N] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     7.10%    YoY -     22.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 92,821 41,717 38,786 34,493 30,356 25,518 19,872 29.26%
  YoY % 122.50% 7.56% 12.45% 13.63% 18.96% 28.42% -
  Horiz. % 467.10% 209.93% 195.18% 173.58% 152.76% 128.42% 100.00%
PBT 24,725 12,113 9,540 6,965 5,662 2,014 -2,276 -
  YoY % 104.12% 26.97% 36.96% 23.00% 181.07% 188.52% -
  Horiz. % -1,086.35% -532.22% -419.16% -306.03% -248.80% -88.52% 100.00%
Tax -65 -13 -124 -173 -105 -24 -277 -21.39%
  YoY % -390.01% 89.25% 28.46% -64.56% -338.89% 91.35% -
  Horiz. % 23.56% 4.81% 44.71% 62.50% 37.98% 8.65% 100.00%
NP 24,660 12,100 9,416 6,792 5,557 1,990 -2,553 -
  YoY % 103.80% 28.50% 38.63% 22.22% 179.17% 177.96% -
  Horiz. % -965.80% -473.89% -368.77% -266.01% -217.65% -77.96% 100.00%
NP to SH 24,880 12,218 9,420 6,792 5,557 1,990 -2,553 -
  YoY % 103.62% 29.71% 38.69% 22.22% 179.17% 177.96% -
  Horiz. % -974.41% -478.54% -368.93% -266.01% -217.65% -77.96% 100.00%
Tax Rate 0.26 % 0.11 % 1.30 % 2.49 % 1.86 % 1.19 % - % -
  YoY % 136.36% -91.54% -47.79% 33.87% 56.30% 0.00% -
  Horiz. % 21.85% 9.24% 109.24% 209.24% 156.30% 100.00% -
Total Cost 68,161 29,617 29,370 27,701 24,798 23,528 22,425 20.34%
  YoY % 130.14% 0.84% 6.03% 11.70% 5.40% 4.92% -
  Horiz. % 303.95% 132.07% 130.97% 123.53% 110.58% 104.92% 100.00%
Net Worth 187,804 179,501 162,363 158,546 46,837 39,654 38,150 30.40%
  YoY % 4.63% 10.56% 2.41% 238.50% 18.12% 3.94% -
  Horiz. % 492.27% 470.51% 425.59% 415.58% 122.77% 103.94% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 6,260 - 5,850 10,305 - - - -
  YoY % 0.00% 0.00% -43.22% 0.00% 0.00% 0.00% -
  Horiz. % 60.75% 0.00% 56.78% 100.00% - - -
Div Payout % 25.16 % - % 62.11 % 151.72 % - % - % - % -
  YoY % 0.00% 0.00% -59.06% 0.00% 0.00% 0.00% -
  Horiz. % 16.58% 0.00% 40.94% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 187,804 179,501 162,363 158,546 46,837 39,654 38,150 30.40%
  YoY % 4.63% 10.56% 2.41% 238.50% 18.12% 3.94% -
  Horiz. % 492.27% 470.51% 425.59% 415.58% 122.77% 103.94% 100.00%
NOSH 469,512 472,371 438,819 351,310 299,856 298,599 299,218 7.79%
  YoY % -0.61% 7.65% 24.91% 17.16% 0.42% -0.21% -
  Horiz. % 156.91% 157.87% 146.66% 117.41% 100.21% 99.79% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 26.57 % 29.00 % 24.28 % 19.69 % 18.31 % 7.80 % -12.85 % -
  YoY % -8.38% 19.44% 23.31% 7.54% 134.74% 160.70% -
  Horiz. % -206.77% -225.68% -188.95% -153.23% -142.49% -60.70% 100.00%
ROE 13.25 % 6.81 % 5.80 % 4.28 % 11.87 % 5.02 % -6.69 % -
  YoY % 94.57% 17.41% 35.51% -63.94% 136.45% 175.04% -
  Horiz. % -198.06% -101.79% -86.70% -63.98% -177.43% -75.04% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.77 8.83 8.84 9.82 10.12 8.55 6.64 19.92%
  YoY % 123.90% -0.11% -9.98% -2.96% 18.36% 28.77% -
  Horiz. % 297.74% 132.98% 133.13% 147.89% 152.41% 128.77% 100.00%
EPS 5.31 2.59 2.15 1.93 1.85 0.67 -0.85 -
  YoY % 105.02% 20.47% 11.40% 4.32% 176.12% 178.82% -
  Horiz. % -624.71% -304.71% -252.94% -227.06% -217.65% -78.82% 100.00%
DPS 1.33 0.00 1.33 2.93 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -54.61% 0.00% 0.00% 0.00% -
  Horiz. % 45.39% 0.00% 45.39% 100.00% - - -
NAPS 0.4000 0.3800 0.3700 0.4513 0.1562 0.1328 0.1275 20.97%
  YoY % 5.26% 2.70% -18.01% 188.92% 17.62% 4.16% -
  Horiz. % 313.73% 298.04% 290.20% 353.96% 122.51% 104.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.53 6.98 6.49 5.77 5.08 4.27 3.32 29.29%
  YoY % 122.49% 7.55% 12.48% 13.58% 18.97% 28.61% -
  Horiz. % 467.77% 210.24% 195.48% 173.80% 153.01% 128.61% 100.00%
EPS 4.16 2.04 1.58 1.14 0.93 0.33 -0.43 -
  YoY % 103.92% 29.11% 38.60% 22.58% 181.82% 176.74% -
  Horiz. % -967.44% -474.42% -367.44% -265.12% -216.28% -76.74% 100.00%
DPS 1.05 0.00 0.98 1.72 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -43.02% 0.00% 0.00% 0.00% -
  Horiz. % 61.05% 0.00% 56.98% 100.00% - - -
NAPS 0.3141 0.3002 0.2716 0.2652 0.0783 0.0663 0.0638 30.40%
  YoY % 4.63% 10.53% 2.41% 238.70% 18.10% 3.92% -
  Horiz. % 492.32% 470.53% 425.71% 415.67% 122.73% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.9350 0.8050 0.6900 0.8800 0.4500 0.5000 0.2700 -
P/RPS 4.73 9.12 7.81 8.96 4.45 5.85 4.07 2.53%
  YoY % -48.14% 16.77% -12.83% 101.35% -23.93% 43.73% -
  Horiz. % 116.22% 224.08% 191.89% 220.15% 109.34% 143.73% 100.00%
P/EPS 17.64 31.12 32.14 45.52 24.28 75.00 -31.64 -
  YoY % -43.32% -3.17% -29.39% 87.48% -67.63% 337.04% -
  Horiz. % -55.75% -98.36% -101.58% -143.87% -76.74% -237.04% 100.00%
EY 5.67 3.21 3.11 2.20 4.12 1.33 -3.16 -
  YoY % 76.64% 3.22% 41.36% -46.60% 209.77% 142.09% -
  Horiz. % -179.43% -101.58% -98.42% -69.62% -130.38% -42.09% 100.00%
DY 1.43 0.00 1.93 3.33 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -42.04% 0.00% 0.00% 0.00% -
  Horiz. % 42.94% 0.00% 57.96% 100.00% - - -
P/NAPS 2.34 2.12 1.86 1.95 2.88 3.77 2.12 1.66%
  YoY % 10.38% 13.98% -4.62% -32.29% -23.61% 77.83% -
  Horiz. % 110.38% 100.00% 87.74% 91.98% 135.85% 177.83% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 19/11/15 20/11/14 26/11/13 27/11/12 03/11/11 -
Price 0.9500 0.7600 0.9650 0.8500 0.4900 0.4900 0.2300 -
P/RPS 4.81 8.61 10.92 8.66 4.84 5.73 3.46 5.64%
  YoY % -44.13% -21.15% 26.10% 78.93% -15.53% 65.61% -
  Horiz. % 139.02% 248.84% 315.61% 250.29% 139.88% 165.61% 100.00%
P/EPS 17.93 29.38 44.95 43.97 26.44 73.50 -26.95 -
  YoY % -38.97% -34.64% 2.23% 66.30% -64.03% 372.73% -
  Horiz. % -66.53% -109.02% -166.79% -163.15% -98.11% -272.73% 100.00%
EY 5.58 3.40 2.22 2.27 3.78 1.36 -3.71 -
  YoY % 64.12% 53.15% -2.20% -39.95% 177.94% 136.66% -
  Horiz. % -150.40% -91.64% -59.84% -61.19% -101.89% -36.66% 100.00%
DY 1.40 0.00 1.38 3.45 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -60.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.58% 0.00% 40.00% 100.00% - - -
P/NAPS 2.38 2.00 2.61 1.88 3.14 3.69 1.80 4.76%
  YoY % 19.00% -23.37% 38.83% -40.13% -14.91% 105.00% -
  Horiz. % 132.22% 111.11% 145.00% 104.44% 174.44% 205.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

92  159  540  1723 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.32+0.02 
 DNEX 0.28+0.02 
 AT 0.180.00 
 DNEX-WD 0.05+0.005 
 QES 0.380.00 
 DGB 0.090.00 
 XOX-WC 0.02+0.015 
 PA 0.180.00 
 JAKS 0.695+0.02 
 OPCOM 0.565+0.045 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS