Highlights

[N2N] YoY Cumulative Quarter Result on 2016-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     58.82%    YoY -     29.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 78,866 80,253 69,616 31,288 29,090 25,870 22,767 23.00%
  YoY % -1.73% 15.28% 122.50% 7.56% 12.45% 13.63% -
  Horiz. % 346.40% 352.50% 305.78% 137.43% 127.77% 113.63% 100.00%
PBT 15,280 15,299 18,544 9,085 7,155 5,224 4,247 23.77%
  YoY % -0.12% -17.50% 104.12% 26.97% 36.96% 23.00% -
  Horiz. % 359.78% 360.23% 436.64% 213.92% 168.47% 123.00% 100.00%
Tax -1,476 -5,254 -49 -10 -93 -130 -79 62.86%
  YoY % 71.91% -10,622.45% -390.00% 89.25% 28.46% -64.56% -
  Horiz. % 1,868.35% 6,650.63% 62.03% 12.66% 117.72% 164.56% 100.00%
NP 13,804 10,045 18,495 9,075 7,062 5,094 4,168 22.08%
  YoY % 37.42% -45.69% 103.80% 28.50% 38.63% 22.22% -
  Horiz. % 331.19% 241.00% 443.74% 217.73% 169.43% 122.22% 100.00%
NP to SH 14,106 10,288 18,660 9,164 7,065 5,094 4,168 22.52%
  YoY % 37.11% -44.87% 103.62% 29.71% 38.69% 22.22% -
  Horiz. % 338.44% 246.83% 447.70% 219.87% 169.51% 122.22% 100.00%
Tax Rate 9.66 % 34.34 % 0.26 % 0.11 % 1.30 % 2.49 % 1.86 % 31.58%
  YoY % -71.87% 13,107.69% 136.36% -91.54% -47.79% 33.87% -
  Horiz. % 519.35% 1,846.24% 13.98% 5.91% 69.89% 133.87% 100.00%
Total Cost 65,062 70,208 51,121 22,213 22,028 20,776 18,599 23.20%
  YoY % -7.33% 37.34% 130.14% 0.84% 6.03% 11.70% -
  Horiz. % 349.81% 377.48% 274.86% 119.43% 118.44% 111.70% 100.00%
Net Worth 256,810 263,005 187,804 179,501 162,363 158,546 46,837 32.77%
  YoY % -2.36% 40.04% 4.63% 10.56% 2.41% 238.50% -
  Horiz. % 548.30% 561.53% 400.97% 383.24% 346.65% 338.50% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 5,582 17,152 4,695 - 4,388 7,728 - -
  YoY % -67.45% 265.33% 0.00% 0.00% -43.22% 0.00% -
  Horiz. % 72.23% 221.93% 60.75% 0.00% 56.78% 100.00% -
Div Payout % 39.58 % 166.72 % 25.16 % - % 62.11 % 151.72 % - % -
  YoY % -76.26% 562.64% 0.00% 0.00% -59.06% 0.00% -
  Horiz. % 26.09% 109.89% 16.58% 0.00% 40.94% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 256,810 263,005 187,804 179,501 162,363 158,546 46,837 32.77%
  YoY % -2.36% 40.04% 4.63% 10.56% 2.41% 238.50% -
  Horiz. % 548.30% 561.53% 400.97% 383.24% 346.65% 338.50% 100.00%
NOSH 558,283 571,750 469,512 472,371 438,819 351,310 299,856 10.91%
  YoY % -2.36% 21.78% -0.61% 7.65% 24.91% 17.16% -
  Horiz. % 186.18% 190.67% 156.58% 157.53% 146.34% 117.16% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 17.50 % 12.52 % 26.57 % 29.00 % 24.28 % 19.69 % 18.31 % -0.75%
  YoY % 39.78% -52.88% -8.38% 19.44% 23.31% 7.54% -
  Horiz. % 95.58% 68.38% 145.11% 158.38% 132.61% 107.54% 100.00%
ROE 5.49 % 3.91 % 9.94 % 5.11 % 4.35 % 3.21 % 8.90 % -7.73%
  YoY % 40.41% -60.66% 94.52% 17.47% 35.51% -63.93% -
  Horiz. % 61.69% 43.93% 111.69% 57.42% 48.88% 36.07% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.13 14.04 14.83 6.62 6.63 7.36 7.59 10.91%
  YoY % 0.64% -5.33% 124.02% -0.15% -9.92% -3.03% -
  Horiz. % 186.17% 184.98% 195.39% 87.22% 87.35% 96.97% 100.00%
EPS 2.62 1.94 3.98 1.94 1.61 1.45 1.39 11.14%
  YoY % 35.05% -51.26% 105.15% 20.50% 11.03% 4.32% -
  Horiz. % 188.49% 139.57% 286.33% 139.57% 115.83% 104.32% 100.00%
DPS 1.00 3.00 1.00 0.00 1.00 2.20 0.00 -
  YoY % -66.67% 200.00% 0.00% 0.00% -54.55% 0.00% -
  Horiz. % 45.45% 136.36% 45.45% 0.00% 45.45% 100.00% -
NAPS 0.4600 0.4600 0.4000 0.3800 0.3700 0.4513 0.1562 19.71%
  YoY % 0.00% 15.00% 5.26% 2.70% -18.01% 188.92% -
  Horiz. % 294.49% 294.49% 256.08% 243.28% 236.88% 288.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.19 13.42 11.64 5.23 4.87 4.33 3.81 22.98%
  YoY % -1.71% 15.29% 122.56% 7.39% 12.47% 13.65% -
  Horiz. % 346.19% 352.23% 305.51% 137.27% 127.82% 113.65% 100.00%
EPS 2.36 1.72 3.12 1.53 1.18 0.85 0.70 22.44%
  YoY % 37.21% -44.87% 103.92% 29.66% 38.82% 21.43% -
  Horiz. % 337.14% 245.71% 445.71% 218.57% 168.57% 121.43% 100.00%
DPS 0.93 2.87 0.79 0.00 0.73 1.29 0.00 -
  YoY % -67.60% 263.29% 0.00% 0.00% -43.41% 0.00% -
  Horiz. % 72.09% 222.48% 61.24% 0.00% 56.59% 100.00% -
NAPS 0.4295 0.4399 0.3141 0.3002 0.2716 0.2652 0.0783 32.78%
  YoY % -2.36% 40.05% 4.63% 10.53% 2.41% 238.70% -
  Horiz. % 548.53% 561.81% 401.15% 383.40% 346.87% 338.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7200 1.2600 0.9350 0.8050 0.6900 0.8800 0.4500 -
P/RPS 5.10 8.98 6.31 12.15 10.41 11.95 5.93 -2.48%
  YoY % -43.21% 42.31% -48.07% 16.71% -12.89% 101.52% -
  Horiz. % 86.00% 151.43% 106.41% 204.89% 175.55% 201.52% 100.00%
P/EPS 28.50 70.02 23.53 41.49 42.86 60.69 32.37 -2.10%
  YoY % -59.30% 197.58% -43.29% -3.20% -29.38% 87.49% -
  Horiz. % 88.04% 216.31% 72.69% 128.17% 132.41% 187.49% 100.00%
EY 3.51 1.43 4.25 2.41 2.33 1.65 3.09 2.15%
  YoY % 145.45% -66.35% 76.35% 3.43% 41.21% -46.60% -
  Horiz. % 113.59% 46.28% 137.54% 77.99% 75.40% 53.40% 100.00%
DY 1.39 2.38 1.07 0.00 1.45 2.50 0.00 -
  YoY % -41.60% 122.43% 0.00% 0.00% -42.00% 0.00% -
  Horiz. % 55.60% 95.20% 42.80% 0.00% 58.00% 100.00% -
P/NAPS 1.57 2.74 2.34 2.12 1.86 1.95 2.88 -9.61%
  YoY % -42.70% 17.09% 10.38% 13.98% -4.62% -32.29% -
  Horiz. % 54.51% 95.14% 81.25% 73.61% 64.58% 67.71% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 26/11/13 -
Price 0.7250 1.1300 0.9500 0.7600 0.9650 0.8500 0.4900 -
P/RPS 5.13 8.05 6.41 11.47 14.56 11.54 6.45 -3.74%
  YoY % -36.27% 25.59% -44.12% -21.22% 26.17% 78.91% -
  Horiz. % 79.53% 124.81% 99.38% 177.83% 225.74% 178.91% 100.00%
P/EPS 28.69 62.80 23.90 39.18 59.94 58.62 35.25 -3.37%
  YoY % -54.32% 162.76% -39.00% -34.63% 2.25% 66.30% -
  Horiz. % 81.39% 178.16% 67.80% 111.15% 170.04% 166.30% 100.00%
EY 3.49 1.59 4.18 2.55 1.67 1.71 2.84 3.49%
  YoY % 119.50% -61.96% 63.92% 52.69% -2.34% -39.79% -
  Horiz. % 122.89% 55.99% 147.18% 89.79% 58.80% 60.21% 100.00%
DY 1.38 2.65 1.05 0.00 1.04 2.59 0.00 -
  YoY % -47.92% 152.38% 0.00% 0.00% -59.85% 0.00% -
  Horiz. % 53.28% 102.32% 40.54% 0.00% 40.15% 100.00% -
P/NAPS 1.58 2.46 2.38 2.00 2.61 1.88 3.14 -10.81%
  YoY % -35.77% 3.36% 19.00% -23.37% 38.83% -40.13% -
  Horiz. % 50.32% 78.34% 75.80% 63.69% 83.12% 59.87% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS