Highlights

[N2N] YoY Cumulative Quarter Result on 2017-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     274.39%    YoY -     135.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 54,809 53,416 55,015 41,460 20,776 19,144 16,558 22.06%
  YoY % 2.61% -2.91% 32.69% 99.56% 8.52% 15.62% -
  Horiz. % 331.01% 322.60% 332.26% 250.39% 125.47% 115.62% 100.00%
PBT 12,826 9,550 11,836 13,531 5,716 5,153 3,190 26.07%
  YoY % 34.30% -19.31% -12.53% 136.72% 10.93% 61.54% -
  Horiz. % 402.07% 299.37% 371.03% 424.17% 179.18% 161.54% 100.00%
Tax -2,310 -1,203 -3,913 -28 0 -74 -19 122.41%
  YoY % -92.02% 69.26% -13,875.00% 0.00% 0.00% -289.47% -
  Horiz. % 12,157.89% 6,331.58% 20,594.74% 147.37% -0.00% 389.47% 100.00%
NP 10,516 8,347 7,923 13,503 5,716 5,079 3,171 22.09%
  YoY % 25.99% 5.35% -41.32% 136.23% 12.54% 60.17% -
  Horiz. % 331.63% 263.23% 249.86% 425.83% 180.26% 160.17% 100.00%
NP to SH 10,730 8,547 8,075 13,568 5,770 5,079 3,171 22.50%
  YoY % 25.54% 5.85% -40.48% 135.15% 13.61% 60.17% -
  Horiz. % 338.38% 269.54% 254.65% 427.88% 181.96% 160.17% 100.00%
Tax Rate 18.01 % 12.60 % 33.06 % 0.21 % - % 1.44 % 0.60 % 76.20%
  YoY % 42.94% -61.89% 15,642.86% 0.00% 0.00% 140.00% -
  Horiz. % 3,001.67% 2,100.00% 5,510.00% 35.00% 0.00% 240.00% 100.00%
Total Cost 44,293 45,069 47,092 27,957 15,060 14,065 13,387 22.05%
  YoY % -1.72% -4.30% 68.44% 85.64% 7.07% 5.06% -
  Horiz. % 330.87% 336.66% 351.77% 208.84% 112.50% 105.06% 100.00%
Net Worth 256,810 251,227 240,245 187,792 178,260 167,827 51,144 30.83%
  YoY % 2.22% 4.57% 27.93% 5.35% 6.22% 228.15% -
  Horiz. % 502.13% 491.21% 469.74% 367.18% 348.54% 328.15% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 11,165 5,582 16,016 - 4,691 - 4,709 15.46%
  YoY % 100.00% -65.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.09% 118.55% 340.09% 0.00% 99.61% 0.00% 100.00%
Div Payout % 104.06 % 65.32 % 198.35 % - % 81.30 % - % 148.51 % -5.75%
  YoY % 59.31% -67.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.07% 43.98% 133.56% 0.00% 54.74% 0.00% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 256,810 251,227 240,245 187,792 178,260 167,827 51,144 30.83%
  YoY % 2.22% 4.57% 27.93% 5.35% 6.22% 228.15% -
  Horiz. % 502.13% 491.21% 469.74% 367.18% 348.54% 328.15% 100.00%
NOSH 558,283 558,283 533,879 469,480 469,105 441,652 313,960 10.06%
  YoY % 0.00% 4.57% 13.72% 0.08% 6.22% 40.67% -
  Horiz. % 177.82% 177.82% 170.05% 149.54% 149.42% 140.67% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 19.19 % 15.63 % 14.40 % 32.57 % 27.51 % 26.53 % 19.15 % 0.03%
  YoY % 22.78% 8.54% -55.79% 18.39% 3.69% 38.54% -
  Horiz. % 100.21% 81.62% 75.20% 170.08% 143.66% 138.54% 100.00%
ROE 4.18 % 3.40 % 3.36 % 7.23 % 3.24 % 3.03 % 6.20 % -6.35%
  YoY % 22.94% 1.19% -53.53% 123.15% 6.93% -51.13% -
  Horiz. % 67.42% 54.84% 54.19% 116.61% 52.26% 48.87% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.82 9.57 10.30 8.83 4.43 4.33 5.27 10.92%
  YoY % 2.61% -7.09% 16.65% 99.32% 2.31% -17.84% -
  Horiz. % 186.34% 181.59% 195.45% 167.55% 84.06% 82.16% 100.00%
EPS 2.00 1.59 1.59 2.89 1.23 1.15 1.01 12.05%
  YoY % 25.79% 0.00% -44.98% 134.96% 6.96% 13.86% -
  Horiz. % 198.02% 157.43% 157.43% 286.14% 121.78% 113.86% 100.00%
DPS 2.00 1.00 3.00 0.00 1.00 0.00 1.50 4.91%
  YoY % 100.00% -66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 66.67% 200.00% 0.00% 66.67% 0.00% 100.00%
NAPS 0.4600 0.4500 0.4500 0.4000 0.3800 0.3800 0.1629 18.87%
  YoY % 2.22% 0.00% 12.50% 5.26% 0.00% 133.27% -
  Horiz. % 282.38% 276.24% 276.24% 245.55% 233.27% 233.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.17 8.93 9.20 6.93 3.47 3.20 2.77 22.06%
  YoY % 2.69% -2.93% 32.76% 99.71% 8.44% 15.52% -
  Horiz. % 331.05% 322.38% 332.13% 250.18% 125.27% 115.52% 100.00%
EPS 1.79 1.43 1.35 2.27 0.97 0.85 0.53 22.47%
  YoY % 25.17% 5.93% -40.53% 134.02% 14.12% 60.38% -
  Horiz. % 337.74% 269.81% 254.72% 428.30% 183.02% 160.38% 100.00%
DPS 1.87 0.93 2.68 0.00 0.78 0.00 0.79 15.43%
  YoY % 101.08% -65.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.71% 117.72% 339.24% 0.00% 98.73% 0.00% 100.00%
NAPS 0.4295 0.4202 0.4018 0.3141 0.2982 0.2807 0.0855 30.84%
  YoY % 2.21% 4.58% 27.92% 5.33% 6.23% 228.30% -
  Horiz. % 502.34% 491.46% 469.94% 367.37% 348.77% 328.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7800 0.7800 1.2500 0.7500 0.8850 0.7800 1.0500 -
P/RPS 7.95 8.15 12.13 8.49 19.98 17.99 19.91 -14.18%
  YoY % -2.45% -32.81% 42.87% -57.51% 11.06% -9.64% -
  Horiz. % 39.93% 40.93% 60.92% 42.64% 100.35% 90.36% 100.00%
P/EPS 40.58 50.95 82.64 25.95 71.95 67.83 103.96 -14.50%
  YoY % -20.35% -38.35% 218.46% -63.93% 6.07% -34.75% -
  Horiz. % 39.03% 49.01% 79.49% 24.96% 69.21% 65.25% 100.00%
EY 2.46 1.96 1.21 3.85 1.39 1.47 0.96 16.96%
  YoY % 25.51% 61.98% -68.57% 176.98% -5.44% 53.13% -
  Horiz. % 256.25% 204.17% 126.04% 401.04% 144.79% 153.13% 100.00%
DY 2.56 1.28 2.40 0.00 1.13 0.00 1.43 10.18%
  YoY % 100.00% -46.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 179.02% 89.51% 167.83% 0.00% 79.02% 0.00% 100.00%
P/NAPS 1.70 1.73 2.78 1.88 2.33 2.05 6.45 -19.91%
  YoY % -1.73% -37.77% 47.87% -19.31% 13.66% -68.22% -
  Horiz. % 26.36% 26.82% 43.10% 29.15% 36.12% 31.78% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 -
Price 0.8650 0.7300 1.1200 0.7300 0.8100 0.7500 0.9200 -
P/RPS 8.81 7.63 10.87 8.27 18.29 17.30 17.44 -10.75%
  YoY % 15.47% -29.81% 31.44% -54.78% 5.72% -0.80% -
  Horiz. % 50.52% 43.75% 62.33% 47.42% 104.87% 99.20% 100.00%
P/EPS 45.01 47.68 74.05 25.26 65.85 65.22 91.09 -11.08%
  YoY % -5.60% -35.61% 193.15% -61.64% 0.97% -28.40% -
  Horiz. % 49.41% 52.34% 81.29% 27.73% 72.29% 71.60% 100.00%
EY 2.22 2.10 1.35 3.96 1.52 1.53 1.10 12.40%
  YoY % 5.71% 55.56% -65.91% 160.53% -0.65% 39.09% -
  Horiz. % 201.82% 190.91% 122.73% 360.00% 138.18% 139.09% 100.00%
DY 2.31 1.37 2.68 0.00 1.23 0.00 1.63 5.98%
  YoY % 68.61% -48.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.72% 84.05% 164.42% 0.00% 75.46% 0.00% 100.00%
P/NAPS 1.88 1.62 2.49 1.83 2.13 1.97 5.65 -16.74%
  YoY % 16.05% -34.94% 36.07% -14.08% 8.12% -65.13% -
  Horiz. % 33.27% 28.67% 44.07% 32.39% 37.70% 34.87% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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