Highlights

[N2N] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -8.31%    YoY -     103.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 115,149 105,154 107,004 92,821 41,717 38,786 34,493 22.23%
  YoY % 9.50% -1.73% 15.28% 122.50% 7.56% 12.45% -
  Horiz. % 333.83% 304.86% 310.22% 269.10% 120.94% 112.45% 100.00%
PBT 30,745 20,373 20,398 24,725 12,113 9,540 6,965 28.05%
  YoY % 50.91% -0.12% -17.50% 104.12% 26.97% 36.96% -
  Horiz. % 441.41% 292.50% 292.86% 354.98% 173.91% 136.96% 100.00%
Tax -3,944 -1,968 -7,005 -65 -13 -124 -173 68.26%
  YoY % -100.41% 71.91% -10,622.50% -390.01% 89.25% 28.46% -
  Horiz. % 2,275.39% 1,135.39% 4,041.55% 37.69% 7.69% 71.54% 100.00%
NP 26,801 18,405 13,393 24,660 12,100 9,416 6,792 25.68%
  YoY % 45.62% 37.42% -45.69% 103.80% 28.50% 38.63% -
  Horiz. % 394.60% 270.99% 197.19% 363.07% 178.15% 138.63% 100.00%
NP to SH 27,232 18,808 13,717 24,880 12,218 9,420 6,792 26.01%
  YoY % 44.79% 37.11% -44.87% 103.62% 29.71% 38.69% -
  Horiz. % 400.94% 276.91% 201.96% 366.31% 179.90% 138.69% 100.00%
Tax Rate 12.83 % 9.66 % 34.34 % 0.26 % 0.11 % 1.30 % 2.49 % 31.39%
  YoY % 32.82% -71.87% 13,107.69% 136.36% -91.54% -47.79% -
  Horiz. % 515.26% 387.95% 1,379.12% 10.44% 4.42% 52.21% 100.00%
Total Cost 88,348 86,749 93,610 68,161 29,617 29,370 27,701 21.30%
  YoY % 1.84% -7.33% 37.34% 130.14% 0.84% 6.03% -
  Horiz. % 318.93% 313.16% 337.93% 246.06% 106.92% 106.03% 100.00%
Net Worth 267,975 256,810 263,005 187,804 179,501 162,363 158,546 9.13%
  YoY % 4.35% -2.36% 40.04% 4.63% 10.56% 2.41% -
  Horiz. % 169.02% 161.98% 165.89% 118.45% 113.22% 102.41% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 14,887 7,443 22,870 6,260 - 5,850 10,305 6.32%
  YoY % 100.00% -67.45% 265.33% 0.00% 0.00% -43.22% -
  Horiz. % 144.47% 72.23% 221.93% 60.75% 0.00% 56.78% 100.00%
Div Payout % 54.67 % 39.58 % 166.72 % 25.16 % - % 62.11 % 151.72 % -15.63%
  YoY % 38.13% -76.26% 562.64% 0.00% 0.00% -59.06% -
  Horiz. % 36.03% 26.09% 109.89% 16.58% 0.00% 40.94% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 267,975 256,810 263,005 187,804 179,501 162,363 158,546 9.13%
  YoY % 4.35% -2.36% 40.04% 4.63% 10.56% 2.41% -
  Horiz. % 169.02% 161.98% 165.89% 118.45% 113.22% 102.41% 100.00%
NOSH 558,283 558,283 571,750 469,512 472,371 438,819 351,310 8.02%
  YoY % 0.00% -2.36% 21.78% -0.61% 7.65% 24.91% -
  Horiz. % 158.91% 158.91% 162.75% 133.65% 134.46% 124.91% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 23.28 % 17.50 % 12.52 % 26.57 % 29.00 % 24.28 % 19.69 % 2.83%
  YoY % 33.03% 39.78% -52.88% -8.38% 19.44% 23.31% -
  Horiz. % 118.23% 88.88% 63.59% 134.94% 147.28% 123.31% 100.00%
ROE 10.16 % 7.32 % 5.22 % 13.25 % 6.81 % 5.80 % 4.28 % 15.48%
  YoY % 38.80% 40.23% -60.60% 94.57% 17.41% 35.51% -
  Horiz. % 237.38% 171.03% 121.96% 309.58% 159.11% 135.51% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 20.63 18.84 18.72 19.77 8.83 8.84 9.82 13.16%
  YoY % 9.50% 0.64% -5.31% 123.90% -0.11% -9.98% -
  Horiz. % 210.08% 191.85% 190.63% 201.32% 89.92% 90.02% 100.00%
EPS 4.88 3.49 2.59 5.31 2.59 2.15 1.93 16.70%
  YoY % 39.83% 34.75% -51.22% 105.02% 20.47% 11.40% -
  Horiz. % 252.85% 180.83% 134.20% 275.13% 134.20% 111.40% 100.00%
DPS 2.67 1.33 4.00 1.33 0.00 1.33 2.93 -1.54%
  YoY % 100.75% -66.75% 200.75% 0.00% 0.00% -54.61% -
  Horiz. % 91.13% 45.39% 136.52% 45.39% 0.00% 45.39% 100.00%
NAPS 0.4800 0.4600 0.4600 0.4000 0.3800 0.3700 0.4513 1.03%
  YoY % 4.35% 0.00% 15.00% 5.26% 2.70% -18.01% -
  Horiz. % 106.36% 101.93% 101.93% 88.63% 84.20% 81.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 19.26 17.59 17.90 15.53 6.98 6.49 5.77 22.23%
  YoY % 9.49% -1.73% 15.26% 122.49% 7.55% 12.48% -
  Horiz. % 333.80% 304.85% 310.23% 269.15% 120.97% 112.48% 100.00%
EPS 4.55 3.15 2.29 4.16 2.04 1.58 1.14 25.92%
  YoY % 44.44% 37.55% -44.95% 103.92% 29.11% 38.60% -
  Horiz. % 399.12% 276.32% 200.88% 364.91% 178.95% 138.60% 100.00%
DPS 2.49 1.25 3.83 1.05 0.00 0.98 1.72 6.35%
  YoY % 99.20% -67.36% 264.76% 0.00% 0.00% -43.02% -
  Horiz. % 144.77% 72.67% 222.67% 61.05% 0.00% 56.98% 100.00%
NAPS 0.4482 0.4295 0.4399 0.3141 0.3002 0.2716 0.2652 9.13%
  YoY % 4.35% -2.36% 40.05% 4.63% 10.53% 2.41% -
  Horiz. % 169.00% 161.95% 165.87% 118.44% 113.20% 102.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.6750 0.7200 1.2600 0.9350 0.8050 0.6900 0.8800 -
P/RPS 3.27 3.82 6.73 4.73 9.12 7.81 8.96 -15.45%
  YoY % -14.40% -43.24% 42.28% -48.14% 16.77% -12.83% -
  Horiz. % 36.50% 42.63% 75.11% 52.79% 101.79% 87.17% 100.00%
P/EPS 13.84 21.37 52.52 17.64 31.12 32.14 45.52 -17.98%
  YoY % -35.24% -59.31% 197.73% -43.32% -3.17% -29.39% -
  Horiz. % 30.40% 46.95% 115.38% 38.75% 68.37% 70.61% 100.00%
EY 7.23 4.68 1.90 5.67 3.21 3.11 2.20 21.91%
  YoY % 54.49% 146.32% -66.49% 76.64% 3.22% 41.36% -
  Horiz. % 328.64% 212.73% 86.36% 257.73% 145.91% 141.36% 100.00%
DY 3.95 1.85 3.17 1.43 0.00 1.93 3.33 2.88%
  YoY % 113.51% -41.64% 121.68% 0.00% 0.00% -42.04% -
  Horiz. % 118.62% 55.56% 95.20% 42.94% 0.00% 57.96% 100.00%
P/NAPS 1.41 1.57 2.74 2.34 2.12 1.86 1.95 -5.26%
  YoY % -10.19% -42.70% 17.09% 10.38% 13.98% -4.62% -
  Horiz. % 72.31% 80.51% 140.51% 120.00% 108.72% 95.38% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 -
Price 0.7350 0.7250 1.1300 0.9500 0.7600 0.9650 0.8500 -
P/RPS 3.56 3.85 6.04 4.81 8.61 10.92 8.66 -13.76%
  YoY % -7.53% -36.26% 25.57% -44.13% -21.15% 26.10% -
  Horiz. % 41.11% 44.46% 69.75% 55.54% 99.42% 126.10% 100.00%
P/EPS 15.07 21.52 47.10 17.93 29.38 44.95 43.97 -16.33%
  YoY % -29.97% -54.31% 162.69% -38.97% -34.64% 2.23% -
  Horiz. % 34.27% 48.94% 107.12% 40.78% 66.82% 102.23% 100.00%
EY 6.64 4.65 2.12 5.58 3.40 2.22 2.27 19.57%
  YoY % 42.80% 119.34% -62.01% 64.12% 53.15% -2.20% -
  Horiz. % 292.51% 204.85% 93.39% 245.81% 149.78% 97.80% 100.00%
DY 3.63 1.84 3.54 1.40 0.00 1.38 3.45 0.85%
  YoY % 97.28% -48.02% 152.86% 0.00% 0.00% -60.00% -
  Horiz. % 105.22% 53.33% 102.61% 40.58% 0.00% 40.00% 100.00%
P/NAPS 1.53 1.58 2.46 2.38 2.00 2.61 1.88 -3.37%
  YoY % -3.16% -35.77% 3.36% 19.00% -23.37% 38.83% -
  Horiz. % 81.38% 84.04% 130.85% 126.60% 106.38% 138.83% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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