Highlights

[N2N] YoY Quarter Result on 2015-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 29-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     15.86%    YoY -     18.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 27,802 27,669 10,528 9,812 8,369 8,560 7,472 24.47%
  YoY % 0.48% 162.81% 7.30% 17.24% -2.23% 14.56% -
  Horiz. % 372.08% 370.30% 140.90% 131.32% 112.00% 114.56% 100.00%
PBT 3,930 7,758 2,691 3,247 1,867 1,931 437 44.18%
  YoY % -49.34% 188.29% -17.12% 73.92% -3.31% 341.88% -
  Horiz. % 899.31% 1,775.29% 615.79% 743.02% 427.23% 441.88% 100.00%
Tax -1,246 -1,365 -85 -1,014 80 -58 -141 43.76%
  YoY % 8.72% -1,505.88% 91.62% -1,367.50% 237.93% 58.87% -
  Horiz. % 883.69% 968.09% 60.28% 719.15% -56.74% 41.13% 100.00%
NP 2,684 6,393 2,606 2,233 1,947 1,873 296 44.38%
  YoY % -58.02% 145.32% 16.70% 14.69% 3.95% 532.77% -
  Horiz. % 906.76% 2,159.80% 880.41% 754.39% 657.77% 632.77% 100.00%
NP to SH 2,807 6,469 2,583 2,301 1,947 1,873 296 45.46%
  YoY % -56.61% 150.45% 12.26% 18.18% 3.95% 532.77% -
  Horiz. % 948.31% 2,185.47% 872.64% 777.36% 657.77% 632.77% 100.00%
Tax Rate 31.70 % 17.59 % 3.16 % 31.23 % -4.28 % 3.00 % 32.27 % -0.30%
  YoY % 80.22% 456.65% -89.88% 829.67% -242.67% -90.70% -
  Horiz. % 98.23% 54.51% 9.79% 96.78% -13.26% 9.30% 100.00%
Total Cost 25,118 21,276 7,922 7,579 6,422 6,687 7,176 23.21%
  YoY % 18.06% 168.57% 4.53% 18.02% -3.96% -6.81% -
  Horiz. % 350.03% 296.49% 110.40% 105.62% 89.49% 93.19% 100.00%
Net Worth 252,422 187,914 178,490 168,150 139,014 48,849 39,575 36.16%
  YoY % 34.33% 5.28% 6.15% 20.96% 184.58% 23.43% -
  Horiz. % 637.83% 474.83% 451.02% 424.89% 351.27% 123.43% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,736 - - 4,425 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.65% 0.00% 0.00% 100.00% - - -
Div Payout % 204.38 % - % - % 192.31 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.28% 0.00% 0.00% 100.00% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 252,422 187,914 178,490 168,150 139,014 48,849 39,575 36.16%
  YoY % 34.33% 5.28% 6.15% 20.96% 184.58% 23.43% -
  Horiz. % 637.83% 474.83% 451.02% 424.89% 351.27% 123.43% 100.00%
NOSH 573,687 469,785 469,712 442,500 375,714 302,096 295,999 11.65%
  YoY % 22.12% 0.02% 6.15% 17.78% 24.37% 2.06% -
  Horiz. % 193.81% 158.71% 158.69% 149.49% 126.93% 102.06% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.65 % 23.11 % 24.75 % 22.76 % 23.26 % 21.88 % 3.96 % 16.00%
  YoY % -58.24% -6.63% 8.74% -2.15% 6.31% 452.53% -
  Horiz. % 243.69% 583.59% 625.00% 574.75% 587.37% 552.53% 100.00%
ROE 1.11 % 3.44 % 1.45 % 1.37 % 1.40 % 3.83 % 0.75 % 6.75%
  YoY % -67.73% 137.24% 5.84% -2.14% -63.45% 410.67% -
  Horiz. % 148.00% 458.67% 193.33% 182.67% 186.67% 510.67% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.85 5.89 2.24 2.22 2.23 2.83 2.52 11.52%
  YoY % -17.66% 162.95% 0.90% -0.45% -21.20% 12.30% -
  Horiz. % 192.46% 233.73% 88.89% 88.10% 88.49% 112.30% 100.00%
EPS 0.49 1.38 0.55 0.52 0.52 0.62 0.10 30.31%
  YoY % -64.49% 150.91% 5.77% 0.00% -16.13% 520.00% -
  Horiz. % 490.00% 1,380.00% 550.00% 520.00% 520.00% 620.00% 100.00%
DPS 1.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4400 0.4000 0.3800 0.3800 0.3700 0.1617 0.1337 21.95%
  YoY % 10.00% 5.26% 0.00% 2.70% 128.82% 20.94% -
  Horiz. % 329.09% 299.18% 284.22% 284.22% 276.74% 120.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.65 4.63 1.76 1.64 1.40 1.43 1.25 24.46%
  YoY % 0.43% 163.07% 7.32% 17.14% -2.10% 14.40% -
  Horiz. % 372.00% 370.40% 140.80% 131.20% 112.00% 114.40% 100.00%
EPS 0.47 1.08 0.43 0.38 0.33 0.31 0.05 45.25%
  YoY % -56.48% 151.16% 13.16% 15.15% 6.45% 520.00% -
  Horiz. % 940.00% 2,160.00% 860.00% 760.00% 660.00% 620.00% 100.00%
DPS 0.96 0.00 0.00 0.74 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.73% 0.00% 0.00% 100.00% - - -
NAPS 0.4222 0.3143 0.2985 0.2812 0.2325 0.0817 0.0662 36.16%
  YoY % 34.33% 5.29% 6.15% 20.95% 184.58% 23.41% -
  Horiz. % 637.76% 474.77% 450.91% 424.77% 351.21% 123.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.0500 0.9200 0.7550 0.9800 0.8950 0.4950 0.4600 -
P/RPS 21.67 15.62 33.68 44.20 40.18 17.47 18.22 2.93%
  YoY % 38.73% -53.62% -23.80% 10.00% 129.99% -4.12% -
  Horiz. % 118.94% 85.73% 184.85% 242.59% 220.53% 95.88% 100.00%
P/EPS 214.60 66.81 137.29 188.46 172.71 79.84 460.00 -11.93%
  YoY % 221.21% -51.34% -27.15% 9.12% 116.32% -82.64% -
  Horiz. % 46.65% 14.52% 29.85% 40.97% 37.55% 17.36% 100.00%
EY 0.47 1.50 0.73 0.53 0.58 1.25 0.22 13.48%
  YoY % -68.67% 105.48% 37.74% -8.62% -53.60% 468.18% -
  Horiz. % 213.64% 681.82% 331.82% 240.91% 263.64% 568.18% 100.00%
DY 0.95 0.00 0.00 1.02 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.14% 0.00% 0.00% 100.00% - - -
P/NAPS 2.39 2.30 1.99 2.58 2.42 3.06 3.44 -5.89%
  YoY % 3.91% 15.58% -22.87% 6.61% -20.92% -11.05% -
  Horiz. % 69.48% 66.86% 57.85% 75.00% 70.35% 88.95% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 -
Price 0.9500 0.9950 0.7450 0.9000 0.8500 0.7750 0.4550 -
P/RPS 19.60 16.89 33.24 40.59 38.16 27.35 18.02 1.41%
  YoY % 16.05% -49.19% -18.11% 6.37% 39.52% 51.78% -
  Horiz. % 108.77% 93.73% 184.46% 225.25% 211.76% 151.78% 100.00%
P/EPS 194.16 72.26 135.48 173.08 164.03 125.00 455.00 -13.23%
  YoY % 168.70% -46.66% -21.72% 5.52% 31.22% -72.53% -
  Horiz. % 42.67% 15.88% 29.78% 38.04% 36.05% 27.47% 100.00%
EY 0.52 1.38 0.74 0.58 0.61 0.80 0.22 15.41%
  YoY % -62.32% 86.49% 27.59% -4.92% -23.75% 263.64% -
  Horiz. % 236.36% 627.27% 336.36% 263.64% 277.27% 363.64% 100.00%
DY 1.05 0.00 0.00 1.11 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.59% 0.00% 0.00% 100.00% - - -
P/NAPS 2.16 2.49 1.96 2.37 2.30 4.79 3.40 -7.28%
  YoY % -13.25% 27.04% -17.30% 3.04% -51.98% 40.88% -
  Horiz. % 63.53% 73.24% 57.65% 69.71% 67.65% 140.88% 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
 
 

268  670  531  981 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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