Highlights

[N2N] YoY Annualized Quarter Result on 2015-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -0.57%    YoY -     33.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 108,055 97,285 41,816 38,902 34,239 31,327 26,611 26.29%
  YoY % 11.07% 132.65% 7.49% 13.62% 9.30% 17.72% -
  Horiz. % 406.05% 365.58% 157.14% 146.19% 128.66% 117.72% 100.00%
PBT 19,229 26,302 11,776 10,402 7,091 6,180 1,948 46.44%
  YoY % -26.89% 123.35% 13.21% 46.69% 14.74% 217.25% -
  Horiz. % 987.11% 1,350.21% 604.52% 533.98% 364.01% 317.25% 100.00%
Tax -6,500 -1,414 -95 -1,107 -50 -137 -159 85.55%
  YoY % -359.69% -1,388.42% 91.42% -2,114.00% 63.50% 13.84% -
  Horiz. % 4,088.05% 889.31% 59.75% 696.23% 31.45% 86.16% 100.00%
NP 12,729 24,888 11,681 9,295 7,041 6,043 1,789 38.66%
  YoY % -48.85% 113.06% 25.67% 32.01% 16.51% 237.79% -
  Horiz. % 711.51% 1,391.17% 652.93% 519.56% 393.57% 337.79% 100.00%
NP to SH 13,095 25,129 11,747 9,366 7,041 6,043 1,789 39.32%
  YoY % -47.89% 113.92% 25.42% 33.02% 16.51% 237.79% -
  Horiz. % 731.97% 1,404.64% 656.62% 523.53% 393.57% 337.79% 100.00%
Tax Rate 33.80 % 5.38 % 0.81 % 10.64 % 0.71 % 2.22 % 8.16 % 26.71%
  YoY % 528.25% 564.20% -92.39% 1,398.59% -68.02% -72.79% -
  Horiz. % 414.22% 65.93% 9.93% 130.39% 8.70% 27.21% 100.00%
Total Cost 95,326 72,397 30,135 29,607 27,198 25,284 24,822 25.13%
  YoY % 31.67% 140.24% 1.78% 8.86% 7.57% 1.86% -
  Horiz. % 384.04% 291.66% 121.40% 119.28% 109.57% 101.86% 100.00%
Net Worth 238,090 187,914 178,490 167,092 137,934 49,747 39,864 34.68%
  YoY % 26.70% 5.28% 6.82% 21.14% 177.27% 24.79% -
  Horiz. % 597.24% 471.38% 447.74% 419.15% 346.00% 124.79% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 21,644 4,697 4,697 8,794 8,201 - - -
  YoY % 360.73% 0.02% -46.59% 7.23% 0.00% 0.00% -
  Horiz. % 263.91% 57.28% 57.27% 107.23% 100.00% - -
Div Payout % 165.29 % 18.69 % 39.99 % 93.90 % 116.48 % - % - % -
  YoY % 784.38% -53.26% -57.41% -19.39% 0.00% 0.00% -
  Horiz. % 141.90% 16.05% 34.33% 80.61% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 238,090 187,914 178,490 167,092 137,934 49,747 39,864 34.68%
  YoY % 26.70% 5.28% 6.82% 21.14% 177.27% 24.79% -
  Horiz. % 597.24% 471.38% 447.74% 419.15% 346.00% 124.79% 100.00%
NOSH 573,687 469,785 469,712 439,718 372,795 302,050 298,166 11.52%
  YoY % 22.12% 0.02% 6.82% 17.95% 23.42% 1.30% -
  Horiz. % 192.40% 157.56% 157.53% 147.47% 125.03% 101.30% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.78 % 25.58 % 27.93 % 23.89 % 20.56 % 19.29 % 6.72 % 9.80%
  YoY % -53.95% -8.41% 16.91% 16.20% 6.58% 187.05% -
  Horiz. % 175.30% 380.65% 415.62% 355.51% 305.95% 287.05% 100.00%
ROE 5.50 % 13.37 % 6.58 % 5.61 % 5.10 % 12.15 % 4.49 % 3.44%
  YoY % -58.86% 103.19% 17.29% 10.00% -58.02% 170.60% -
  Horiz. % 122.49% 297.77% 146.55% 124.94% 113.59% 270.60% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.97 20.71 8.90 8.85 9.18 10.37 8.92 14.37%
  YoY % -3.57% 132.70% 0.56% -3.59% -11.48% 16.26% -
  Horiz. % 223.88% 232.17% 99.78% 99.22% 102.91% 116.26% 100.00%
EPS 2.42 5.35 2.48 2.13 1.63 2.02 0.60 26.15%
  YoY % -54.77% 115.73% 16.43% 30.67% -19.31% 236.67% -
  Horiz. % 403.33% 891.67% 413.33% 355.00% 271.67% 336.67% 100.00%
DPS 4.00 1.00 1.00 2.00 2.20 0.00 0.00 -
  YoY % 300.00% 0.00% -50.00% -9.09% 0.00% 0.00% -
  Horiz. % 181.82% 45.45% 45.45% 90.91% 100.00% - -
NAPS 0.4400 0.4000 0.3800 0.3800 0.3700 0.1647 0.1337 21.95%
  YoY % 10.00% 5.26% 0.00% 2.70% 124.65% 23.19% -
  Horiz. % 329.09% 299.18% 284.22% 284.22% 276.74% 123.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.07 16.27 6.99 6.51 5.73 5.24 4.45 26.30%
  YoY % 11.06% 132.76% 7.37% 13.61% 9.35% 17.75% -
  Horiz. % 406.07% 365.62% 157.08% 146.29% 128.76% 117.75% 100.00%
EPS 2.19 4.20 1.96 1.57 1.18 1.01 0.30 39.26%
  YoY % -47.86% 114.29% 24.84% 33.05% 16.83% 236.67% -
  Horiz. % 730.00% 1,400.00% 653.33% 523.33% 393.33% 336.67% 100.00%
DPS 3.62 0.79 0.79 1.47 1.37 0.00 0.00 -
  YoY % 358.23% 0.00% -46.26% 7.30% 0.00% 0.00% -
  Horiz. % 264.23% 57.66% 57.66% 107.30% 100.00% - -
NAPS 0.3982 0.3143 0.2985 0.2795 0.2307 0.0832 0.0667 34.67%
  YoY % 26.69% 5.29% 6.80% 21.15% 177.28% 24.74% -
  Horiz. % 597.00% 471.21% 447.53% 419.04% 345.88% 124.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.0500 0.9200 0.7550 0.9800 0.8950 0.4950 0.4600 -
P/RPS 5.26 4.44 8.48 11.08 9.74 4.77 5.15 0.35%
  YoY % 18.47% -47.64% -23.47% 13.76% 104.19% -7.38% -
  Horiz. % 102.14% 86.21% 164.66% 215.15% 189.13% 92.62% 100.00%
P/EPS 43.39 17.20 30.19 46.01 47.39 24.74 76.67 -9.05%
  YoY % 152.27% -43.03% -34.38% -2.91% 91.55% -67.73% -
  Horiz. % 56.59% 22.43% 39.38% 60.01% 61.81% 32.27% 100.00%
EY 2.30 5.81 3.31 2.17 2.11 4.04 1.30 9.97%
  YoY % -60.41% 75.53% 52.53% 2.84% -47.77% 210.77% -
  Horiz. % 176.92% 446.92% 254.62% 166.92% 162.31% 310.77% 100.00%
DY 3.81 1.09 1.32 2.04 2.46 0.00 0.00 -
  YoY % 249.54% -17.42% -35.29% -17.07% 0.00% 0.00% -
  Horiz. % 154.88% 44.31% 53.66% 82.93% 100.00% - -
P/NAPS 2.39 2.30 1.99 2.58 2.42 3.01 3.44 -5.89%
  YoY % 3.91% 15.58% -22.87% 6.61% -19.60% -12.50% -
  Horiz. % 69.48% 66.86% 57.85% 75.00% 70.35% 87.50% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 -
Price 0.9500 0.9950 0.7450 0.9000 0.8500 0.7750 0.4550 -
P/RPS 4.76 4.80 8.37 10.17 9.25 7.47 5.10 -1.14%
  YoY % -0.83% -42.65% -17.70% 9.95% 23.83% 46.47% -
  Horiz. % 93.33% 94.12% 164.12% 199.41% 181.37% 146.47% 100.00%
P/EPS 39.26 18.60 29.79 42.25 45.00 38.74 75.83 -10.39%
  YoY % 111.08% -37.56% -29.49% -6.11% 16.16% -48.91% -
  Horiz. % 51.77% 24.53% 39.29% 55.72% 59.34% 51.09% 100.00%
EY 2.55 5.38 3.36 2.37 2.22 2.58 1.32 11.59%
  YoY % -52.60% 60.12% 41.77% 6.76% -13.95% 95.45% -
  Horiz. % 193.18% 407.58% 254.55% 179.55% 168.18% 195.45% 100.00%
DY 4.21 1.01 1.34 2.22 2.59 0.00 0.00 -
  YoY % 316.83% -24.63% -39.64% -14.29% 0.00% 0.00% -
  Horiz. % 162.55% 39.00% 51.74% 85.71% 100.00% - -
P/NAPS 2.16 2.49 1.96 2.37 2.30 4.71 3.40 -7.28%
  YoY % -13.25% 27.04% -17.30% 3.04% -51.17% 38.53% -
  Horiz. % 63.53% 73.24% 57.65% 69.71% 67.65% 138.53% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS