Highlights

[N2N] YoY Annualized Quarter Result on 2013-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     8.74%    YoY -     237.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 41,816 38,902 34,239 31,327 26,611 20,719 14,949 18.68%
  YoY % 7.49% 13.62% 9.30% 17.72% 28.44% 38.60% -
  Horiz. % 279.72% 260.23% 229.04% 209.56% 178.01% 138.60% 100.00%
PBT 11,776 10,402 7,091 6,180 1,948 -1,155 -6,442 -
  YoY % 13.21% 46.69% 14.74% 217.25% 268.66% 82.07% -
  Horiz. % -182.80% -161.47% -110.07% -95.93% -30.24% 17.93% 100.00%
Tax -95 -1,107 -50 -137 -159 -322 -4 69.46%
  YoY % 91.42% -2,114.00% 63.50% 13.84% 50.62% -7,950.00% -
  Horiz. % 2,375.00% 27,675.00% 1,250.00% 3,425.00% 3,975.00% 8,050.00% 100.00%
NP 11,681 9,295 7,041 6,043 1,789 -1,477 -6,446 -
  YoY % 25.67% 32.01% 16.51% 237.79% 221.12% 77.09% -
  Horiz. % -181.21% -144.20% -109.23% -93.75% -27.75% 22.91% 100.00%
NP to SH 11,747 9,366 7,041 6,043 1,789 -1,477 -6,446 -
  YoY % 25.42% 33.02% 16.51% 237.79% 221.12% 77.09% -
  Horiz. % -182.24% -145.30% -109.23% -93.75% -27.75% 22.91% 100.00%
Tax Rate 0.81 % 10.64 % 0.71 % 2.22 % 8.16 % - % - % -
  YoY % -92.39% 1,398.59% -68.02% -72.79% 0.00% 0.00% -
  Horiz. % 9.93% 130.39% 8.70% 27.21% 100.00% - -
Total Cost 30,135 29,607 27,198 25,284 24,822 22,196 21,395 5.87%
  YoY % 1.78% 8.86% 7.57% 1.86% 11.83% 3.74% -
  Horiz. % 140.85% 138.38% 127.12% 118.18% 116.02% 103.74% 100.00%
Net Worth 178,490 167,092 137,934 49,747 39,864 38,670 40,365 28.09%
  YoY % 6.82% 21.14% 177.27% 24.79% 3.09% -4.20% -
  Horiz. % 442.19% 413.95% 341.71% 123.24% 98.76% 95.80% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,697 8,794 8,201 - - - - -
  YoY % -46.59% 7.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.27% 107.23% 100.00% - - - -
Div Payout % 39.99 % 93.90 % 116.48 % - % - % - % - % -
  YoY % -57.41% -19.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.33% 80.61% 100.00% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 178,490 167,092 137,934 49,747 39,864 38,670 40,365 28.09%
  YoY % 6.82% 21.14% 177.27% 24.79% 3.09% -4.20% -
  Horiz. % 442.19% 413.95% 341.71% 123.24% 98.76% 95.80% 100.00%
NOSH 469,712 439,718 372,795 302,050 298,166 300,000 298,341 7.85%
  YoY % 6.82% 17.95% 23.42% 1.30% -0.61% 0.56% -
  Horiz. % 157.44% 147.39% 124.96% 101.24% 99.94% 100.56% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 27.93 % 23.89 % 20.56 % 19.29 % 6.72 % -7.13 % -43.12 % -
  YoY % 16.91% 16.20% 6.58% 187.05% 194.25% 83.46% -
  Horiz. % -64.77% -55.40% -47.68% -44.74% -15.58% 16.54% 100.00%
ROE 6.58 % 5.61 % 5.10 % 12.15 % 4.49 % -3.82 % -15.97 % -
  YoY % 17.29% 10.00% -58.02% 170.60% 217.54% 76.08% -
  Horiz. % -41.20% -35.13% -31.93% -76.08% -28.12% 23.92% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.90 8.85 9.18 10.37 8.92 6.91 5.01 10.04%
  YoY % 0.56% -3.59% -11.48% 16.26% 29.09% 37.92% -
  Horiz. % 177.64% 176.65% 183.23% 206.99% 178.04% 137.92% 100.00%
EPS 2.48 2.13 1.63 2.02 0.60 -0.49 -2.16 -
  YoY % 16.43% 30.67% -19.31% 236.67% 222.45% 77.31% -
  Horiz. % -114.81% -98.61% -75.46% -93.52% -27.78% 22.69% 100.00%
DPS 1.00 2.00 2.20 0.00 0.00 0.00 0.00 -
  YoY % -50.00% -9.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 90.91% 100.00% - - - -
NAPS 0.3800 0.3800 0.3700 0.1647 0.1337 0.1289 0.1353 18.76%
  YoY % 0.00% 2.70% 124.65% 23.19% 3.72% -4.73% -
  Horiz. % 280.86% 280.86% 273.47% 121.73% 98.82% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.99 6.51 5.73 5.24 4.45 3.47 2.50 18.67%
  YoY % 7.37% 13.61% 9.35% 17.75% 28.24% 38.80% -
  Horiz. % 279.60% 260.40% 229.20% 209.60% 178.00% 138.80% 100.00%
EPS 1.96 1.57 1.18 1.01 0.30 -0.25 -1.08 -
  YoY % 24.84% 33.05% 16.83% 236.67% 220.00% 76.85% -
  Horiz. % -181.48% -145.37% -109.26% -93.52% -27.78% 23.15% 100.00%
DPS 0.79 1.47 1.37 0.00 0.00 0.00 0.00 -
  YoY % -46.26% 7.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.66% 107.30% 100.00% - - - -
NAPS 0.2985 0.2795 0.2307 0.0832 0.0667 0.0647 0.0675 28.09%
  YoY % 6.80% 21.15% 177.28% 24.74% 3.09% -4.15% -
  Horiz. % 442.22% 414.07% 341.78% 123.26% 98.81% 95.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.7550 0.9800 0.8950 0.4950 0.4600 0.2600 0.2800 -
P/RPS 8.48 11.08 9.74 4.77 5.15 3.76 5.59 7.19%
  YoY % -23.47% 13.76% 104.19% -7.38% 36.97% -32.74% -
  Horiz. % 151.70% 198.21% 174.24% 85.33% 92.13% 67.26% 100.00%
P/EPS 30.19 46.01 47.39 24.74 76.67 -52.81 -12.96 -
  YoY % -34.38% -2.91% 91.55% -67.73% 245.18% -307.48% -
  Horiz. % -232.95% -355.02% -365.66% -190.90% -591.59% 407.48% 100.00%
EY 3.31 2.17 2.11 4.04 1.30 -1.89 -7.72 -
  YoY % 52.53% 2.84% -47.77% 210.77% 168.78% 75.52% -
  Horiz. % -42.88% -28.11% -27.33% -52.33% -16.84% 24.48% 100.00%
DY 1.32 2.04 2.46 0.00 0.00 0.00 0.00 -
  YoY % -35.29% -17.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.66% 82.93% 100.00% - - - -
P/NAPS 1.99 2.58 2.42 3.01 3.44 2.02 2.07 -0.65%
  YoY % -22.87% 6.61% -19.60% -12.50% 70.30% -2.42% -
  Horiz. % 96.14% 124.64% 116.91% 145.41% 166.18% 97.58% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 22/02/11 -
Price 0.7450 0.9000 0.8500 0.7750 0.4550 0.4700 0.2700 -
P/RPS 8.37 10.17 9.25 7.47 5.10 6.81 5.39 7.60%
  YoY % -17.70% 9.95% 23.83% 46.47% -25.11% 26.35% -
  Horiz. % 155.29% 188.68% 171.61% 138.59% 94.62% 126.35% 100.00%
P/EPS 29.79 42.25 45.00 38.74 75.83 -95.46 -12.50 -
  YoY % -29.49% -6.11% 16.16% -48.91% 179.44% -663.68% -
  Horiz. % -238.32% -338.00% -360.00% -309.92% -606.64% 763.68% 100.00%
EY 3.36 2.37 2.22 2.58 1.32 -1.05 -8.00 -
  YoY % 41.77% 6.76% -13.95% 95.45% 225.71% 86.88% -
  Horiz. % -42.00% -29.62% -27.75% -32.25% -16.50% 13.12% 100.00%
DY 1.34 2.22 2.59 0.00 0.00 0.00 0.00 -
  YoY % -39.64% -14.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.74% 85.71% 100.00% - - - -
P/NAPS 1.96 2.37 2.30 4.71 3.40 3.65 2.00 -0.34%
  YoY % -17.30% 3.04% -51.17% 38.53% -6.85% 82.50% -
  Horiz. % 98.00% 118.50% 115.00% 235.50% 170.00% 182.50% 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
 
 

1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.880.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4350.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.5050.00 
 3A 0.820.00 
 M3TECH 0.050.00 

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!

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