Highlights

[N2N] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     60.64%    YoY -     22.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 69,616 31,288 29,090 25,870 22,767 19,139 14,904 29.26%
  YoY % 122.50% 7.56% 12.45% 13.63% 18.96% 28.42% -
  Horiz. % 467.10% 209.93% 195.18% 173.58% 152.76% 128.42% 100.00%
PBT 18,544 9,085 7,155 5,224 4,247 1,511 -1,707 -
  YoY % 104.12% 26.97% 36.96% 23.00% 181.07% 188.52% -
  Horiz. % -1,086.35% -532.22% -419.16% -306.03% -248.80% -88.52% 100.00%
Tax -49 -10 -93 -130 -79 -18 -208 -21.39%
  YoY % -390.00% 89.25% 28.46% -64.56% -338.89% 91.35% -
  Horiz. % 23.56% 4.81% 44.71% 62.50% 37.98% 8.65% 100.00%
NP 18,495 9,075 7,062 5,094 4,168 1,493 -1,915 -
  YoY % 103.80% 28.50% 38.63% 22.22% 179.17% 177.96% -
  Horiz. % -965.80% -473.89% -368.77% -266.01% -217.65% -77.96% 100.00%
NP to SH 18,660 9,164 7,065 5,094 4,168 1,493 -1,915 -
  YoY % 103.62% 29.71% 38.69% 22.22% 179.17% 177.96% -
  Horiz. % -974.41% -478.54% -368.93% -266.01% -217.65% -77.96% 100.00%
Tax Rate 0.26 % 0.11 % 1.30 % 2.49 % 1.86 % 1.19 % - % -
  YoY % 136.36% -91.54% -47.79% 33.87% 56.30% 0.00% -
  Horiz. % 21.85% 9.24% 109.24% 209.24% 156.30% 100.00% -
Total Cost 51,121 22,213 22,028 20,776 18,599 17,646 16,819 20.34%
  YoY % 130.14% 0.84% 6.03% 11.70% 5.40% 4.92% -
  Horiz. % 303.95% 132.07% 130.97% 123.53% 110.58% 104.92% 100.00%
Net Worth 187,804 179,501 162,363 158,546 46,837 39,654 38,150 30.40%
  YoY % 4.63% 10.56% 2.41% 238.50% 18.12% 3.94% -
  Horiz. % 492.27% 470.51% 425.59% 415.58% 122.77% 103.94% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,695 - 4,388 7,728 - - - -
  YoY % 0.00% 0.00% -43.22% 0.00% 0.00% 0.00% -
  Horiz. % 60.75% 0.00% 56.78% 100.00% - - -
Div Payout % 25.16 % - % 62.11 % 151.72 % - % - % - % -
  YoY % 0.00% 0.00% -59.06% 0.00% 0.00% 0.00% -
  Horiz. % 16.58% 0.00% 40.94% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 187,804 179,501 162,363 158,546 46,837 39,654 38,150 30.40%
  YoY % 4.63% 10.56% 2.41% 238.50% 18.12% 3.94% -
  Horiz. % 492.27% 470.51% 425.59% 415.58% 122.77% 103.94% 100.00%
NOSH 469,512 472,371 438,819 351,310 299,856 298,600 299,218 7.79%
  YoY % -0.61% 7.65% 24.91% 17.16% 0.42% -0.21% -
  Horiz. % 156.91% 157.87% 146.66% 117.41% 100.21% 99.79% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 26.57 % 29.00 % 24.28 % 19.69 % 18.31 % 7.80 % -12.85 % -
  YoY % -8.38% 19.44% 23.31% 7.54% 134.74% 160.70% -
  Horiz. % -206.77% -225.68% -188.95% -153.23% -142.49% -60.70% 100.00%
ROE 9.94 % 5.11 % 4.35 % 3.21 % 8.90 % 3.77 % -5.02 % -
  YoY % 94.52% 17.47% 35.51% -63.93% 136.07% 175.10% -
  Horiz. % -198.01% -101.79% -86.65% -63.94% -177.29% -75.10% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.83 6.62 6.63 7.36 7.59 6.41 4.98 19.93%
  YoY % 124.02% -0.15% -9.92% -3.03% 18.41% 28.71% -
  Horiz. % 297.79% 132.93% 133.13% 147.79% 152.41% 128.71% 100.00%
EPS 3.98 1.94 1.61 1.45 1.39 0.50 -0.64 -
  YoY % 105.15% 20.50% 11.03% 4.32% 178.00% 178.12% -
  Horiz. % -621.88% -303.13% -251.56% -226.56% -217.19% -78.12% 100.00%
DPS 1.00 0.00 1.00 2.20 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -54.55% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 0.00% 45.45% 100.00% - - -
NAPS 0.4000 0.3800 0.3700 0.4513 0.1562 0.1328 0.1275 20.97%
  YoY % 5.26% 2.70% -18.01% 188.92% 17.62% 4.16% -
  Horiz. % 313.73% 298.04% 290.20% 353.96% 122.51% 104.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.64 5.23 4.87 4.33 3.81 3.20 2.49 29.28%
  YoY % 122.56% 7.39% 12.47% 13.65% 19.06% 28.51% -
  Horiz. % 467.47% 210.04% 195.58% 173.90% 153.01% 128.51% 100.00%
EPS 3.12 1.53 1.18 0.85 0.70 0.25 -0.32 -
  YoY % 103.92% 29.66% 38.82% 21.43% 180.00% 178.12% -
  Horiz. % -975.00% -478.12% -368.75% -265.63% -218.75% -78.12% 100.00%
DPS 0.79 0.00 0.73 1.29 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -43.41% 0.00% 0.00% 0.00% -
  Horiz. % 61.24% 0.00% 56.59% 100.00% - - -
NAPS 0.3141 0.3002 0.2716 0.2652 0.0783 0.0663 0.0638 30.40%
  YoY % 4.63% 10.53% 2.41% 238.70% 18.10% 3.92% -
  Horiz. % 492.32% 470.53% 425.71% 415.67% 122.73% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.9350 0.8050 0.6900 0.8800 0.4500 0.5000 0.2700 -
P/RPS 6.31 12.15 10.41 11.95 5.93 7.80 5.42 2.56%
  YoY % -48.07% 16.71% -12.89% 101.52% -23.97% 43.91% -
  Horiz. % 116.42% 224.17% 192.07% 220.48% 109.41% 143.91% 100.00%
P/EPS 23.53 41.49 42.86 60.69 32.37 100.00 -42.19 -
  YoY % -43.29% -3.20% -29.38% 87.49% -67.63% 337.02% -
  Horiz. % -55.77% -98.34% -101.59% -143.85% -76.72% -237.02% 100.00%
EY 4.25 2.41 2.33 1.65 3.09 1.00 -2.37 -
  YoY % 76.35% 3.43% 41.21% -46.60% 209.00% 142.19% -
  Horiz. % -179.32% -101.69% -98.31% -69.62% -130.38% -42.19% 100.00%
DY 1.07 0.00 1.45 2.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -42.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.80% 0.00% 58.00% 100.00% - - -
P/NAPS 2.34 2.12 1.86 1.95 2.88 3.77 2.12 1.66%
  YoY % 10.38% 13.98% -4.62% -32.29% -23.61% 77.83% -
  Horiz. % 110.38% 100.00% 87.74% 91.98% 135.85% 177.83% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 19/11/15 20/11/14 26/11/13 27/11/12 03/11/11 -
Price 0.9500 0.7600 0.9650 0.8500 0.4900 0.4900 0.2300 -
P/RPS 6.41 11.47 14.56 11.54 6.45 7.64 4.62 5.60%
  YoY % -44.12% -21.22% 26.17% 78.91% -15.58% 65.37% -
  Horiz. % 138.74% 248.27% 315.15% 249.78% 139.61% 165.37% 100.00%
P/EPS 23.90 39.18 59.94 58.62 35.25 98.00 -35.94 -
  YoY % -39.00% -34.63% 2.25% 66.30% -64.03% 372.68% -
  Horiz. % -66.50% -109.02% -166.78% -163.11% -98.08% -272.68% 100.00%
EY 4.18 2.55 1.67 1.71 2.84 1.02 -2.78 -
  YoY % 63.92% 52.69% -2.34% -39.79% 178.43% 136.69% -
  Horiz. % -150.36% -91.73% -60.07% -61.51% -102.16% -36.69% 100.00%
DY 1.05 0.00 1.04 2.59 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -59.85% 0.00% 0.00% 0.00% -
  Horiz. % 40.54% 0.00% 40.15% 100.00% - - -
P/NAPS 2.38 2.00 2.61 1.88 3.14 3.69 1.80 4.76%
  YoY % 19.00% -23.37% 38.83% -40.13% -14.91% 105.00% -
  Horiz. % 132.22% 111.11% 145.00% 104.44% 174.44% 205.00% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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