Highlights

[N2N] YoY 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 -     -48.79%    YoY -     50.03%
Quarter Report


View:


Show?  YoY % Horiz. %

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 31,553 25,450 25,238 28,156 10,512 9,946 9,311 22.53%
  YoY % 23.98% 0.84% -10.36% 167.85% 5.69% 6.82% -
  Horiz. % 338.88% 273.33% 271.06% 302.40% 112.90% 106.82% 100.00%
PBT 10,233 5,729 3,463 5,013 3,369 2,002 2,034 30.87%
  YoY % 78.62% 65.43% -30.92% 48.80% 68.28% -1.57% -
  Horiz. % 503.10% 281.66% 170.26% 246.46% 165.63% 98.43% 100.00%
Tax -648 -272 -1,341 -21 -10 -19 -111 34.15%
  YoY % -138.24% 79.72% -6,285.71% -110.00% 47.37% 82.88% -
  Horiz. % 583.78% 245.05% 1,208.11% 18.92% 9.01% 17.12% 100.00%
NP 9,585 5,457 2,122 4,992 3,359 1,983 1,923 30.67%
  YoY % 75.65% 157.16% -57.49% 48.62% 69.39% 3.12% -
  Horiz. % 498.44% 283.78% 110.35% 259.59% 174.67% 103.12% 100.00%
NP to SH 9,694 5,559 2,213 5,092 3,394 1,986 1,923 30.91%
  YoY % 74.38% 151.20% -56.54% 50.03% 70.90% 3.28% -
  Horiz. % 504.11% 289.08% 115.08% 264.79% 176.50% 103.28% 100.00%
Tax Rate 6.33 % 4.75 % 38.72 % 0.42 % 0.30 % 0.95 % 5.46 % 2.49%
  YoY % 33.26% -87.73% 9,119.05% 40.00% -68.42% -82.60% -
  Horiz. % 115.93% 87.00% 709.16% 7.69% 5.49% 17.40% 100.00%
Total Cost 21,968 19,993 23,116 23,164 7,153 7,963 7,388 19.90%
  YoY % 9.88% -13.51% -0.21% 223.84% -10.17% 7.78% -
  Horiz. % 297.35% 270.61% 312.89% 313.54% 96.82% 107.78% 100.00%
Net Worth 267,975 256,810 263,005 187,804 181,650 163,293 157,790 9.22%
  YoY % 4.35% -2.36% 40.04% 3.39% 11.24% 3.49% -
  Horiz. % 169.83% 162.75% 166.68% 119.02% 115.12% 103.49% 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 - - - 4,695 - 4,413 2,447 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 80.32% -
  Horiz. % 0.00% 0.00% 0.00% 191.84% 0.00% 180.32% 100.00%
Div Payout % - % - % - % 92.21 % - % 222.22 % 127.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 74.61% -
  Horiz. % 0.00% 0.00% 0.00% 72.45% 0.00% 174.61% 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 267,975 256,810 263,005 187,804 181,650 163,293 157,790 9.22%
  YoY % 4.35% -2.36% 40.04% 3.39% 11.24% 3.49% -
  Horiz. % 169.83% 162.75% 166.68% 119.02% 115.12% 103.49% 100.00%
NOSH 558,283 558,283 571,750 469,512 478,028 441,333 349,636 8.10%
  YoY % 0.00% -2.36% 21.78% -1.78% 8.31% 26.23% -
  Horiz. % 159.68% 159.68% 163.53% 134.29% 136.72% 126.23% 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 30.38 % 21.44 % 8.41 % 17.73 % 31.95 % 19.94 % 20.65 % 6.64%
  YoY % 41.70% 154.93% -52.57% -44.51% 60.23% -3.44% -
  Horiz. % 147.12% 103.83% 40.73% 85.86% 154.72% 96.56% 100.00%
ROE 3.62 % 2.16 % 0.84 % 2.71 % 1.87 % 1.22 % 1.22 % 19.85%
  YoY % 67.59% 157.14% -69.00% 44.92% 53.28% 0.00% -
  Horiz. % 296.72% 177.05% 68.85% 222.13% 153.28% 100.00% 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 5.65 4.56 4.41 6.00 2.20 2.25 2.66 13.36%
  YoY % 23.90% 3.40% -26.50% 172.73% -2.22% -15.41% -
  Horiz. % 212.41% 171.43% 165.79% 225.56% 82.71% 84.59% 100.00%
EPS 1.74 1.00 0.39 1.08 0.71 0.45 0.55 21.14%
  YoY % 74.00% 156.41% -63.89% 52.11% 57.78% -18.18% -
  Horiz. % 316.36% 181.82% 70.91% 196.36% 129.09% 81.82% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 42.86% -
  Horiz. % 0.00% 0.00% 0.00% 142.86% 0.00% 142.86% 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 5.28 4.26 4.22 4.71 1.76 1.66 1.56 22.51%
  YoY % 23.94% 0.95% -10.40% 167.61% 6.02% 6.41% -
  Horiz. % 338.46% 273.08% 270.51% 301.92% 112.82% 106.41% 100.00%
EPS 1.62 0.93 0.37 0.85 0.57 0.33 0.32 31.00%
  YoY % 74.19% 151.35% -56.47% 49.12% 72.73% 3.13% -
  Horiz. % 506.25% 290.62% 115.62% 265.63% 178.12% 103.13% 100.00%
DPS 0.00 0.00 0.00 0.79 0.00 0.74 0.41 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 80.49% -
  Horiz. % 0.00% 0.00% 0.00% 192.68% 0.00% 180.49% 100.00%
NAPS 0.4482 0.4295 0.4399 0.3141 0.3038 0.2731 0.2639 9.22%
  YoY % 4.35% -2.36% 40.05% 3.39% 11.24% 3.49% -
  Horiz. % 169.84% 162.75% 166.69% 119.02% 115.12% 103.49% 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 11.94 15.79 28.54 15.59 36.61 30.62 33.04 -15.59%
  YoY % -24.38% -44.67% 83.07% -57.42% 19.56% -7.32% -
  Horiz. % 36.14% 47.79% 86.38% 47.19% 110.81% 92.68% 100.00%
P/EPS 38.87 72.31 325.53 86.21 113.38 153.33 160.00 -20.99%
  YoY % -46.25% -77.79% 277.60% -23.96% -26.05% -4.17% -
  Horiz. % 24.29% 45.19% 203.46% 53.88% 70.86% 95.83% 100.00%
EY 2.57 1.38 0.31 1.16 0.88 0.65 0.63 26.38%
  YoY % 86.23% 345.16% -73.28% 31.82% 35.38% 3.17% -
  Horiz. % 407.94% 219.05% 49.21% 184.13% 139.68% 103.17% 100.00%
DY 0.00 0.00 0.00 1.07 0.00 1.45 0.80 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 81.25% -
  Horiz. % 0.00% 0.00% 0.00% 133.75% 0.00% 181.25% 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 13.00 15.90 25.60 15.84 34.56 42.82 31.92 -13.89%
  YoY % -18.24% -37.89% 61.62% -54.17% -19.29% 34.15% -
  Horiz. % 40.73% 49.81% 80.20% 49.62% 108.27% 134.15% 100.00%
P/EPS 42.33 72.81 291.95 87.60 107.04 214.44 154.55 -19.40%
  YoY % -41.86% -75.06% 233.28% -18.16% -50.08% 38.75% -
  Horiz. % 27.39% 47.11% 188.90% 56.68% 69.26% 138.75% 100.00%
EY 2.36 1.37 0.34 1.14 0.93 0.47 0.65 23.95%
  YoY % 72.26% 302.94% -70.18% 22.58% 97.87% -27.69% -
  Horiz. % 363.08% 210.77% 52.31% 175.38% 143.08% 72.31% 100.00%
DY 0.00 0.00 0.00 1.05 0.00 1.04 0.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 26.83% -
  Horiz. % 0.00% 0.00% 0.00% 128.05% 0.00% 126.83% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

459  405  645  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295-0.005 
 FINTEC 0.08+0.005 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.47+0.21 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.175-0.005 

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!

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. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
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