Highlights

[N2N] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     23.40%    YoY -     24.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 105,044 108,992 102,732 45,456 40,424 37,204 30,360 22.96%
  YoY % -3.62% 6.09% 126.00% 12.45% 8.65% 22.54% -
  Horiz. % 345.99% 359.00% 338.38% 149.72% 133.15% 122.54% 100.00%
PBT 18,876 23,096 26,960 14,488 11,516 9,020 6,292 20.07%
  YoY % -18.27% -14.33% 86.09% 25.81% 27.67% 43.36% -
  Horiz. % 300.00% 367.07% 428.48% 230.26% 183.03% 143.36% 100.00%
Tax -4,252 -1,152 -508 -68 0 -148 -76 95.45%
  YoY % -269.10% -126.77% -647.06% 0.00% 0.00% -94.74% -
  Horiz. % 5,594.74% 1,515.79% 668.42% 89.47% -0.00% 194.74% 100.00%
NP 14,624 21,944 26,452 14,420 11,516 8,872 6,216 15.31%
  YoY % -33.36% -17.04% 83.44% 25.22% 29.80% 42.73% -
  Horiz. % 235.26% 353.02% 425.55% 231.98% 185.26% 142.73% 100.00%
NP to SH 15,048 22,356 26,772 14,496 11,608 8,872 6,216 15.86%
  YoY % -32.69% -16.49% 84.69% 24.88% 30.84% 42.73% -
  Horiz. % 242.08% 359.65% 430.69% 233.20% 186.74% 142.73% 100.00%
Tax Rate 22.53 % 4.99 % 1.88 % 0.47 % - % 1.64 % 1.21 % 62.73%
  YoY % 351.50% 165.43% 300.00% 0.00% 0.00% 35.54% -
  Horiz. % 1,861.98% 412.40% 155.37% 38.84% 0.00% 135.54% 100.00%
Total Cost 90,420 87,048 76,280 31,036 28,908 28,332 24,144 24.59%
  YoY % 3.87% 14.12% 145.78% 7.36% 2.03% 17.35% -
  Horiz. % 374.50% 360.54% 315.94% 128.55% 119.73% 117.35% 100.00%
Net Worth 252,777 242,229 182,782 183,553 177,864 164,132 53,675 29.44%
  YoY % 4.35% 32.52% -0.42% 3.20% 8.37% 205.79% -
  Horiz. % 470.94% 451.29% 340.53% 341.97% 331.37% 305.79% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 43,025 - 57,720 - - - 18,648 14.94%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 230.73% 0.00% 309.53% 0.00% 0.00% 0.00% 100.00%
Div Payout % 285.92 % - % 215.60 % - % - % - % 300.00 % -0.80%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.31% 0.00% 71.87% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 252,777 242,229 182,782 183,553 177,864 164,132 53,675 29.44%
  YoY % 4.35% 32.52% -0.42% 3.20% 8.37% 205.79% -
  Horiz. % 470.94% 451.29% 340.53% 341.97% 331.37% 305.79% 100.00%
NOSH 537,824 538,288 481,006 470,649 468,064 443,600 310,800 9.56%
  YoY % -0.09% 11.91% 2.20% 0.55% 5.51% 42.73% -
  Horiz. % 173.05% 173.19% 154.76% 151.43% 150.60% 142.73% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 13.92 % 20.13 % 25.75 % 31.72 % 28.49 % 23.85 % 20.47 % -6.22%
  YoY % -30.85% -21.83% -18.82% 11.34% 19.45% 16.51% -
  Horiz. % 68.00% 98.34% 125.79% 154.96% 139.18% 116.51% 100.00%
ROE 5.95 % 9.23 % 14.65 % 7.90 % 6.53 % 5.41 % 11.58 % -10.50%
  YoY % -35.54% -37.00% 85.44% 20.98% 20.70% -53.28% -
  Horiz. % 51.38% 79.71% 126.51% 68.22% 56.39% 46.72% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.53 20.25 21.36 9.66 8.64 8.39 9.77 12.22%
  YoY % -3.56% -5.20% 121.12% 11.81% 2.98% -14.12% -
  Horiz. % 199.90% 207.27% 218.63% 98.87% 88.43% 85.88% 100.00%
EPS 2.80 4.16 5.56 3.08 2.48 2.00 2.00 5.76%
  YoY % -32.69% -25.18% 80.52% 24.19% 24.00% 0.00% -
  Horiz. % 140.00% 208.00% 278.00% 154.00% 124.00% 100.00% 100.00%
DPS 8.00 0.00 12.00 0.00 0.00 0.00 6.00 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4700 0.4500 0.3800 0.3900 0.3800 0.3700 0.1727 18.14%
  YoY % 4.44% 18.42% -2.56% 2.63% 2.70% 114.24% -
  Horiz. % 272.15% 260.57% 220.03% 225.83% 220.03% 214.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 17.57 18.23 17.18 7.60 6.76 6.22 5.08 22.95%
  YoY % -3.62% 6.11% 126.05% 12.43% 8.68% 22.44% -
  Horiz. % 345.87% 358.86% 338.19% 149.61% 133.07% 122.44% 100.00%
EPS 2.52 3.74 4.48 2.42 1.94 1.48 1.04 15.88%
  YoY % -32.62% -16.52% 85.12% 24.74% 31.08% 42.31% -
  Horiz. % 242.31% 359.62% 430.77% 232.69% 186.54% 142.31% 100.00%
DPS 7.20 0.00 9.65 0.00 0.00 0.00 3.12 14.94%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 230.77% 0.00% 309.29% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4228 0.4051 0.3057 0.3070 0.2975 0.2745 0.0898 29.43%
  YoY % 4.37% 32.52% -0.42% 3.19% 8.38% 205.68% -
  Horiz. % 470.82% 451.11% 340.42% 341.87% 331.29% 305.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.5000 0.8350 0.7650 0.7250 0.8750 0.8350 0.8100 -
P/RPS 2.56 4.12 3.58 7.51 10.13 9.96 8.29 -17.77%
  YoY % -37.86% 15.08% -52.33% -25.86% 1.71% 20.14% -
  Horiz. % 30.88% 49.70% 43.18% 90.59% 122.20% 120.14% 100.00%
P/EPS 17.87 20.11 13.74 23.54 35.28 41.75 40.50 -12.74%
  YoY % -11.14% 46.36% -41.63% -33.28% -15.50% 3.09% -
  Horiz. % 44.12% 49.65% 33.93% 58.12% 87.11% 103.09% 100.00%
EY 5.60 4.97 7.28 4.25 2.83 2.40 2.47 14.60%
  YoY % 12.68% -31.73% 71.29% 50.18% 17.92% -2.83% -
  Horiz. % 226.72% 201.21% 294.74% 172.06% 114.57% 97.17% 100.00%
DY 16.00 0.00 15.69 0.00 0.00 0.00 7.41 13.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 215.92% 0.00% 211.74% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.86 2.01 1.86 2.30 2.26 4.69 -21.94%
  YoY % -43.01% -7.46% 8.06% -19.13% 1.77% -51.81% -
  Horiz. % 22.60% 39.66% 42.86% 39.66% 49.04% 48.19% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 -
Price 0.7600 0.7450 1.0800 0.7900 0.8000 0.8250 1.0400 -
P/RPS 3.89 3.68 5.06 8.18 9.26 9.84 10.65 -15.44%
  YoY % 5.71% -27.27% -38.14% -11.66% -5.89% -7.61% -
  Horiz. % 36.53% 34.55% 47.51% 76.81% 86.95% 92.39% 100.00%
P/EPS 27.16 17.94 19.40 25.65 32.26 41.25 52.00 -10.25%
  YoY % 51.39% -7.53% -24.37% -20.49% -21.79% -20.67% -
  Horiz. % 52.23% 34.50% 37.31% 49.33% 62.04% 79.33% 100.00%
EY 3.68 5.57 5.15 3.90 3.10 2.42 1.92 11.44%
  YoY % -33.93% 8.16% 32.05% 25.81% 28.10% 26.04% -
  Horiz. % 191.67% 290.10% 268.23% 203.12% 161.46% 126.04% 100.00%
DY 10.53 0.00 11.11 0.00 0.00 0.00 5.77 10.54%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 182.50% 0.00% 192.55% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.62 1.66 2.84 2.03 2.11 2.23 6.02 -19.63%
  YoY % -2.41% -41.55% 39.90% -3.79% -5.38% -62.96% -
  Horiz. % 26.91% 27.57% 47.18% 33.72% 35.05% 37.04% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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!
PARTNERS & BROKERS