Highlights

[N2N] YoY Cumulative Quarter Result on 2017-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     37.53%    YoY -     103.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 86,362 78,866 80,253 69,616 31,288 29,090 25,870 22.23%
  YoY % 9.50% -1.73% 15.28% 122.50% 7.56% 12.45% -
  Horiz. % 333.83% 304.86% 310.22% 269.10% 120.94% 112.45% 100.00%
PBT 23,059 15,280 15,299 18,544 9,085 7,155 5,224 28.05%
  YoY % 50.91% -0.12% -17.50% 104.12% 26.97% 36.96% -
  Horiz. % 441.41% 292.50% 292.86% 354.98% 173.91% 136.96% 100.00%
Tax -2,958 -1,476 -5,254 -49 -10 -93 -130 68.26%
  YoY % -100.41% 71.91% -10,622.45% -390.00% 89.25% 28.46% -
  Horiz. % 2,275.38% 1,135.38% 4,041.54% 37.69% 7.69% 71.54% 100.00%
NP 20,101 13,804 10,045 18,495 9,075 7,062 5,094 25.68%
  YoY % 45.62% 37.42% -45.69% 103.80% 28.50% 38.63% -
  Horiz. % 394.60% 270.99% 197.19% 363.07% 178.15% 138.63% 100.00%
NP to SH 20,424 14,106 10,288 18,660 9,164 7,065 5,094 26.01%
  YoY % 44.79% 37.11% -44.87% 103.62% 29.71% 38.69% -
  Horiz. % 400.94% 276.91% 201.96% 366.31% 179.90% 138.69% 100.00%
Tax Rate 12.83 % 9.66 % 34.34 % 0.26 % 0.11 % 1.30 % 2.49 % 31.39%
  YoY % 32.82% -71.87% 13,107.69% 136.36% -91.54% -47.79% -
  Horiz. % 515.26% 387.95% 1,379.12% 10.44% 4.42% 52.21% 100.00%
Total Cost 66,261 65,062 70,208 51,121 22,213 22,028 20,776 21.30%
  YoY % 1.84% -7.33% 37.34% 130.14% 0.84% 6.03% -
  Horiz. % 318.93% 313.16% 337.93% 246.06% 106.92% 106.03% 100.00%
Net Worth 267,975 256,810 263,005 187,804 179,501 162,363 158,546 9.13%
  YoY % 4.35% -2.36% 40.04% 4.63% 10.56% 2.41% -
  Horiz. % 169.02% 161.98% 165.89% 118.45% 113.22% 102.41% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 11,165 5,582 17,152 4,695 - 4,388 7,728 6.32%
  YoY % 100.00% -67.45% 265.33% 0.00% 0.00% -43.22% -
  Horiz. % 144.47% 72.23% 221.93% 60.75% 0.00% 56.78% 100.00%
Div Payout % 54.67 % 39.58 % 166.72 % 25.16 % - % 62.11 % 151.72 % -15.63%
  YoY % 38.13% -76.26% 562.64% 0.00% 0.00% -59.06% -
  Horiz. % 36.03% 26.09% 109.89% 16.58% 0.00% 40.94% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 267,975 256,810 263,005 187,804 179,501 162,363 158,546 9.13%
  YoY % 4.35% -2.36% 40.04% 4.63% 10.56% 2.41% -
  Horiz. % 169.02% 161.98% 165.89% 118.45% 113.22% 102.41% 100.00%
NOSH 558,283 558,283 571,750 469,512 472,371 438,819 351,310 8.02%
  YoY % 0.00% -2.36% 21.78% -0.61% 7.65% 24.91% -
  Horiz. % 158.91% 158.91% 162.75% 133.65% 134.46% 124.91% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 23.28 % 17.50 % 12.52 % 26.57 % 29.00 % 24.28 % 19.69 % 2.83%
  YoY % 33.03% 39.78% -52.88% -8.38% 19.44% 23.31% -
  Horiz. % 118.23% 88.88% 63.59% 134.94% 147.28% 123.31% 100.00%
ROE 7.62 % 5.49 % 3.91 % 9.94 % 5.11 % 4.35 % 3.21 % 15.48%
  YoY % 38.80% 40.41% -60.66% 94.52% 17.47% 35.51% -
  Horiz. % 237.38% 171.03% 121.81% 309.66% 159.19% 135.51% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.47 14.13 14.04 14.83 6.62 6.63 7.36 13.17%
  YoY % 9.48% 0.64% -5.33% 124.02% -0.15% -9.92% -
  Horiz. % 210.19% 191.98% 190.76% 201.49% 89.95% 90.08% 100.00%
EPS 3.66 2.62 1.94 3.98 1.94 1.61 1.45 16.67%
  YoY % 39.69% 35.05% -51.26% 105.15% 20.50% 11.03% -
  Horiz. % 252.41% 180.69% 133.79% 274.48% 133.79% 111.03% 100.00%
DPS 2.00 1.00 3.00 1.00 0.00 1.00 2.20 -1.57%
  YoY % 100.00% -66.67% 200.00% 0.00% 0.00% -54.55% -
  Horiz. % 90.91% 45.45% 136.36% 45.45% 0.00% 45.45% 100.00%
NAPS 0.4800 0.4600 0.4600 0.4000 0.3800 0.3700 0.4513 1.03%
  YoY % 4.35% 0.00% 15.00% 5.26% 2.70% -18.01% -
  Horiz. % 106.36% 101.93% 101.93% 88.63% 84.20% 81.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.44 13.19 13.42 11.64 5.23 4.87 4.33 22.21%
  YoY % 9.48% -1.71% 15.29% 122.56% 7.39% 12.47% -
  Horiz. % 333.49% 304.62% 309.93% 268.82% 120.79% 112.47% 100.00%
EPS 3.42 2.36 1.72 3.12 1.53 1.18 0.85 26.09%
  YoY % 44.92% 37.21% -44.87% 103.92% 29.66% 38.82% -
  Horiz. % 402.35% 277.65% 202.35% 367.06% 180.00% 138.82% 100.00%
DPS 1.87 0.93 2.87 0.79 0.00 0.73 1.29 6.38%
  YoY % 101.08% -67.60% 263.29% 0.00% 0.00% -43.41% -
  Horiz. % 144.96% 72.09% 222.48% 61.24% 0.00% 56.59% 100.00%
NAPS 0.4482 0.4295 0.4399 0.3141 0.3002 0.2716 0.2652 9.13%
  YoY % 4.35% -2.36% 40.05% 4.63% 10.53% 2.41% -
  Horiz. % 169.00% 161.95% 165.87% 118.44% 113.20% 102.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.6750 0.7200 1.2600 0.9350 0.8050 0.6900 0.8800 -
P/RPS 4.36 5.10 8.98 6.31 12.15 10.41 11.95 -15.46%
  YoY % -14.51% -43.21% 42.31% -48.07% 16.71% -12.89% -
  Horiz. % 36.49% 42.68% 75.15% 52.80% 101.67% 87.11% 100.00%
P/EPS 18.45 28.50 70.02 23.53 41.49 42.86 60.69 -17.99%
  YoY % -35.26% -59.30% 197.58% -43.29% -3.20% -29.38% -
  Horiz. % 30.40% 46.96% 115.37% 38.77% 68.36% 70.62% 100.00%
EY 5.42 3.51 1.43 4.25 2.41 2.33 1.65 21.90%
  YoY % 54.42% 145.45% -66.35% 76.35% 3.43% 41.21% -
  Horiz. % 328.48% 212.73% 86.67% 257.58% 146.06% 141.21% 100.00%
DY 2.96 1.39 2.38 1.07 0.00 1.45 2.50 2.85%
  YoY % 112.95% -41.60% 122.43% 0.00% 0.00% -42.00% -
  Horiz. % 118.40% 55.60% 95.20% 42.80% 0.00% 58.00% 100.00%
P/NAPS 1.41 1.57 2.74 2.34 2.12 1.86 1.95 -5.26%
  YoY % -10.19% -42.70% 17.09% 10.38% 13.98% -4.62% -
  Horiz. % 72.31% 80.51% 140.51% 120.00% 108.72% 95.38% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 -
Price 0.7350 0.7250 1.1300 0.9500 0.7600 0.9650 0.8500 -
P/RPS 4.75 5.13 8.05 6.41 11.47 14.56 11.54 -13.74%
  YoY % -7.41% -36.27% 25.59% -44.12% -21.22% 26.17% -
  Horiz. % 41.16% 44.45% 69.76% 55.55% 99.39% 126.17% 100.00%
P/EPS 20.09 28.69 62.80 23.90 39.18 59.94 58.62 -16.33%
  YoY % -29.98% -54.32% 162.76% -39.00% -34.63% 2.25% -
  Horiz. % 34.27% 48.94% 107.13% 40.77% 66.84% 102.25% 100.00%
EY 4.98 3.49 1.59 4.18 2.55 1.67 1.71 19.48%
  YoY % 42.69% 119.50% -61.96% 63.92% 52.69% -2.34% -
  Horiz. % 291.23% 204.09% 92.98% 244.44% 149.12% 97.66% 100.00%
DY 2.72 1.38 2.65 1.05 0.00 1.04 2.59 0.82%
  YoY % 97.10% -47.92% 152.38% 0.00% 0.00% -59.85% -
  Horiz. % 105.02% 53.28% 102.32% 40.54% 0.00% 40.15% 100.00%
P/NAPS 1.53 1.58 2.46 2.38 2.00 2.61 1.88 -3.37%
  YoY % -3.16% -35.77% 3.36% 19.00% -23.37% 38.83% -
  Horiz. % 81.38% 84.04% 130.85% 126.60% 106.38% 138.83% 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
 
 

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