Highlights

[N2N] YoY Annualized Quarter Result on 2016-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -3.86%    YoY -     25.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 105,095 108,055 97,285 41,816 38,902 34,239 31,327 22.34%
  YoY % -2.74% 11.07% 132.65% 7.49% 13.62% 9.30% -
  Horiz. % 335.48% 344.93% 310.55% 133.48% 124.18% 109.30% 100.00%
PBT 17,575 19,229 26,302 11,776 10,402 7,091 6,180 19.02%
  YoY % -8.60% -26.89% 123.35% 13.21% 46.69% 14.74% -
  Horiz. % 284.39% 311.15% 425.60% 190.55% 168.32% 114.74% 100.00%
Tax -2,306 -6,500 -1,414 -95 -1,107 -50 -137 60.05%
  YoY % 64.52% -359.69% -1,388.42% 91.42% -2,114.00% 63.50% -
  Horiz. % 1,683.21% 4,744.53% 1,032.12% 69.34% 808.03% 36.50% 100.00%
NP 15,269 12,729 24,888 11,681 9,295 7,041 6,043 16.70%
  YoY % 19.95% -48.85% 113.06% 25.67% 32.01% 16.51% -
  Horiz. % 252.67% 210.64% 411.85% 193.30% 153.81% 116.51% 100.00%
NP to SH 15,679 13,095 25,129 11,747 9,366 7,041 6,043 17.21%
  YoY % 19.73% -47.89% 113.92% 25.42% 33.02% 16.51% -
  Horiz. % 259.46% 216.70% 415.84% 194.39% 154.99% 116.51% 100.00%
Tax Rate 13.12 % 33.80 % 5.38 % 0.81 % 10.64 % 0.71 % 2.22 % 34.44%
  YoY % -61.18% 528.25% 564.20% -92.39% 1,398.59% -68.02% -
  Horiz. % 590.99% 1,522.52% 242.34% 36.49% 479.28% 31.98% 100.00%
Total Cost 89,826 95,326 72,397 30,135 29,607 27,198 25,284 23.51%
  YoY % -5.77% 31.67% 140.24% 1.78% 8.86% 7.57% -
  Horiz. % 355.27% 377.02% 286.34% 119.19% 117.10% 107.57% 100.00%
Net Worth 256,810 238,090 187,914 178,490 167,092 137,934 49,747 31.45%
  YoY % 7.86% 26.70% 5.28% 6.82% 21.14% 177.27% -
  Horiz. % 516.23% 478.60% 377.73% 358.79% 335.88% 277.27% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 5,582 21,644 4,697 4,697 8,794 8,201 - -
  YoY % -74.21% 360.73% 0.02% -46.59% 7.23% 0.00% -
  Horiz. % 68.07% 263.91% 57.28% 57.27% 107.23% 100.00% -
Div Payout % 35.61 % 165.29 % 18.69 % 39.99 % 93.90 % 116.48 % - % -
  YoY % -78.46% 784.38% -53.26% -57.41% -19.39% 0.00% -
  Horiz. % 30.57% 141.90% 16.05% 34.33% 80.61% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 256,810 238,090 187,914 178,490 167,092 137,934 49,747 31.45%
  YoY % 7.86% 26.70% 5.28% 6.82% 21.14% 177.27% -
  Horiz. % 516.23% 478.60% 377.73% 358.79% 335.88% 277.27% 100.00%
NOSH 558,283 573,687 469,785 469,712 439,718 372,795 302,050 10.78%
  YoY % -2.69% 22.12% 0.02% 6.82% 17.95% 23.42% -
  Horiz. % 184.83% 189.93% 155.53% 155.51% 145.58% 123.42% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.53 % 11.78 % 25.58 % 27.93 % 23.89 % 20.56 % 19.29 % -4.61%
  YoY % 23.34% -53.95% -8.41% 16.91% 16.20% 6.58% -
  Horiz. % 75.32% 61.07% 132.61% 144.79% 123.85% 106.58% 100.00%
ROE 6.11 % 5.50 % 13.37 % 6.58 % 5.61 % 5.10 % 12.15 % -10.82%
  YoY % 11.09% -58.86% 103.19% 17.29% 10.00% -58.02% -
  Horiz. % 50.29% 45.27% 110.04% 54.16% 46.17% 41.98% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 18.82 19.97 20.71 8.90 8.85 9.18 10.37 10.44%
  YoY % -5.76% -3.57% 132.70% 0.56% -3.59% -11.48% -
  Horiz. % 181.49% 192.57% 199.71% 85.82% 85.34% 88.52% 100.00%
EPS 2.92 2.42 5.35 2.48 2.13 1.63 2.02 6.33%
  YoY % 20.66% -54.77% 115.73% 16.43% 30.67% -19.31% -
  Horiz. % 144.55% 119.80% 264.85% 122.77% 105.45% 80.69% 100.00%
DPS 1.00 4.00 1.00 1.00 2.00 2.20 0.00 -
  YoY % -75.00% 300.00% 0.00% -50.00% -9.09% 0.00% -
  Horiz. % 45.45% 181.82% 45.45% 45.45% 90.91% 100.00% -
NAPS 0.4600 0.4400 0.4000 0.3800 0.3800 0.3700 0.1647 18.66%
  YoY % 4.55% 10.00% 5.26% 0.00% 2.70% 124.65% -
  Horiz. % 279.30% 267.15% 242.87% 230.72% 230.72% 224.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.58 18.07 16.27 6.99 6.51 5.73 5.24 22.34%
  YoY % -2.71% 11.06% 132.76% 7.37% 13.61% 9.35% -
  Horiz. % 335.50% 344.85% 310.50% 133.40% 124.24% 109.35% 100.00%
EPS 2.62 2.19 4.20 1.96 1.57 1.18 1.01 17.21%
  YoY % 19.63% -47.86% 114.29% 24.84% 33.05% 16.83% -
  Horiz. % 259.41% 216.83% 415.84% 194.06% 155.45% 116.83% 100.00%
DPS 0.93 3.62 0.79 0.79 1.47 1.37 0.00 -
  YoY % -74.31% 358.23% 0.00% -46.26% 7.30% 0.00% -
  Horiz. % 67.88% 264.23% 57.66% 57.66% 107.30% 100.00% -
NAPS 0.4295 0.3982 0.3143 0.2985 0.2795 0.2307 0.0832 31.45%
  YoY % 7.86% 26.69% 5.29% 6.80% 21.15% 177.28% -
  Horiz. % 516.23% 478.61% 377.76% 358.77% 335.94% 277.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7150 1.0500 0.9200 0.7550 0.9800 0.8950 0.4950 -
P/RPS 3.80 5.26 4.44 8.48 11.08 9.74 4.77 -3.72%
  YoY % -27.76% 18.47% -47.64% -23.47% 13.76% 104.19% -
  Horiz. % 79.66% 110.27% 93.08% 177.78% 232.29% 204.19% 100.00%
P/EPS 25.46 43.39 17.20 30.19 46.01 47.39 24.74 0.48%
  YoY % -41.32% 152.27% -43.03% -34.38% -2.91% 91.55% -
  Horiz. % 102.91% 175.38% 69.52% 122.03% 185.97% 191.55% 100.00%
EY 3.93 2.30 5.81 3.31 2.17 2.11 4.04 -0.46%
  YoY % 70.87% -60.41% 75.53% 52.53% 2.84% -47.77% -
  Horiz. % 97.28% 56.93% 143.81% 81.93% 53.71% 52.23% 100.00%
DY 1.40 3.81 1.09 1.32 2.04 2.46 0.00 -
  YoY % -63.25% 249.54% -17.42% -35.29% -17.07% 0.00% -
  Horiz. % 56.91% 154.88% 44.31% 53.66% 82.93% 100.00% -
P/NAPS 1.55 2.39 2.30 1.99 2.58 2.42 3.01 -10.47%
  YoY % -35.15% 3.91% 15.58% -22.87% 6.61% -19.60% -
  Horiz. % 51.50% 79.40% 76.41% 66.11% 85.71% 80.40% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 -
Price 0.6500 0.9500 0.9950 0.7450 0.9000 0.8500 0.7750 -
P/RPS 3.45 4.76 4.80 8.37 10.17 9.25 7.47 -12.08%
  YoY % -27.52% -0.83% -42.65% -17.70% 9.95% 23.83% -
  Horiz. % 46.18% 63.72% 64.26% 112.05% 136.14% 123.83% 100.00%
P/EPS 23.14 39.26 18.60 29.79 42.25 45.00 38.74 -8.23%
  YoY % -41.06% 111.08% -37.56% -29.49% -6.11% 16.16% -
  Horiz. % 59.73% 101.34% 48.01% 76.90% 109.06% 116.16% 100.00%
EY 4.32 2.55 5.38 3.36 2.37 2.22 2.58 8.97%
  YoY % 69.41% -52.60% 60.12% 41.77% 6.76% -13.95% -
  Horiz. % 167.44% 98.84% 208.53% 130.23% 91.86% 86.05% 100.00%
DY 1.54 4.21 1.01 1.34 2.22 2.59 0.00 -
  YoY % -63.42% 316.83% -24.63% -39.64% -14.29% 0.00% -
  Horiz. % 59.46% 162.55% 39.00% 51.74% 85.71% 100.00% -
P/NAPS 1.41 2.16 2.49 1.96 2.37 2.30 4.71 -18.20%
  YoY % -34.72% -13.25% 27.04% -17.30% 3.04% -51.17% -
  Horiz. % 29.94% 45.86% 52.87% 41.61% 50.32% 48.83% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
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