Highlights

[N2N] YoY Quarter Result on 2019-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -71.70%    YoY -     -43.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 26,229 27,802 27,669 10,528 9,812 8,369 8,560 20.51%
  YoY % -5.66% 0.48% 162.81% 7.30% 17.24% -2.23% -
  Horiz. % 306.41% 324.79% 323.24% 122.99% 114.63% 97.77% 100.00%
PBT 2,296 3,930 7,758 2,691 3,247 1,867 1,931 2.93%
  YoY % -41.58% -49.34% 188.29% -17.12% 73.92% -3.31% -
  Horiz. % 118.90% 203.52% 401.76% 139.36% 168.15% 96.69% 100.00%
Tax -831 -1,246 -1,365 -85 -1,014 80 -58 55.81%
  YoY % 33.31% 8.72% -1,505.88% 91.62% -1,367.50% 237.93% -
  Horiz. % 1,432.76% 2,148.28% 2,353.45% 146.55% 1,748.28% -137.93% 100.00%
NP 1,465 2,684 6,393 2,606 2,233 1,947 1,873 -4.01%
  YoY % -45.42% -58.02% 145.32% 16.70% 14.69% 3.95% -
  Horiz. % 78.22% 143.30% 341.32% 139.14% 119.22% 103.95% 100.00%
NP to SH 1,573 2,807 6,469 2,583 2,301 1,947 1,873 -2.87%
  YoY % -43.96% -56.61% 150.45% 12.26% 18.18% 3.95% -
  Horiz. % 83.98% 149.87% 345.38% 137.91% 122.85% 103.95% 100.00%
Tax Rate 36.19 % 31.70 % 17.59 % 3.16 % 31.23 % -4.28 % 3.00 % 51.41%
  YoY % 14.16% 80.22% 456.65% -89.88% 829.67% -242.67% -
  Horiz. % 1,206.33% 1,056.67% 586.33% 105.33% 1,041.00% -142.67% 100.00%
Total Cost 24,764 25,118 21,276 7,922 7,579 6,422 6,687 24.37%
  YoY % -1.41% 18.06% 168.57% 4.53% 18.02% -3.96% -
  Horiz. % 370.33% 375.62% 318.17% 118.47% 113.34% 96.04% 100.00%
Net Worth 256,810 252,422 187,914 178,490 168,150 139,014 48,849 31.85%
  YoY % 1.74% 34.33% 5.28% 6.15% 20.96% 184.58% -
  Horiz. % 525.72% 516.74% 384.68% 365.39% 344.22% 284.58% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 5,736 - - 4,425 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 106.28% 0.00% 0.00% 100.00% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 256,810 252,422 187,914 178,490 168,150 139,014 48,849 31.85%
  YoY % 1.74% 34.33% 5.28% 6.15% 20.96% 184.58% -
  Horiz. % 525.72% 516.74% 384.68% 365.39% 344.22% 284.58% 100.00%
NOSH 558,283 573,687 469,785 469,712 442,500 375,714 302,096 10.77%
  YoY % -2.69% 22.12% 0.02% 6.15% 17.78% 24.37% -
  Horiz. % 184.80% 189.90% 155.51% 155.48% 146.48% 124.37% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.59 % 9.65 % 23.11 % 24.75 % 22.76 % 23.26 % 21.88 % -20.33%
  YoY % -42.07% -58.24% -6.63% 8.74% -2.15% 6.31% -
  Horiz. % 25.55% 44.10% 105.62% 113.12% 104.02% 106.31% 100.00%
ROE 0.61 % 1.11 % 3.44 % 1.45 % 1.37 % 1.40 % 3.83 % -26.37%
  YoY % -45.05% -67.73% 137.24% 5.84% -2.14% -63.45% -
  Horiz. % 15.93% 28.98% 89.82% 37.86% 35.77% 36.55% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.70 4.85 5.89 2.24 2.22 2.23 2.83 8.82%
  YoY % -3.09% -17.66% 162.95% 0.90% -0.45% -21.20% -
  Horiz. % 166.08% 171.38% 208.13% 79.15% 78.45% 78.80% 100.00%
EPS 0.28 0.49 1.38 0.55 0.52 0.52 0.62 -12.40%
  YoY % -42.86% -64.49% 150.91% 5.77% 0.00% -16.13% -
  Horiz. % 45.16% 79.03% 222.58% 88.71% 83.87% 83.87% 100.00%
DPS 0.00 1.00 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.4600 0.4400 0.4000 0.3800 0.3800 0.3700 0.1617 19.03%
  YoY % 4.55% 10.00% 5.26% 0.00% 2.70% 128.82% -
  Horiz. % 284.48% 272.11% 247.37% 235.00% 235.00% 228.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.39 4.65 4.63 1.76 1.64 1.40 1.43 20.55%
  YoY % -5.59% 0.43% 163.07% 7.32% 17.14% -2.10% -
  Horiz. % 306.99% 325.17% 323.78% 123.08% 114.69% 97.90% 100.00%
EPS 0.26 0.47 1.08 0.43 0.38 0.33 0.31 -2.89%
  YoY % -44.68% -56.48% 151.16% 13.16% 15.15% 6.45% -
  Horiz. % 83.87% 151.61% 348.39% 138.71% 122.58% 106.45% 100.00%
DPS 0.00 0.96 0.00 0.00 0.74 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.73% 0.00% 0.00% 100.00% - -
NAPS 0.4295 0.4222 0.3143 0.2985 0.2812 0.2325 0.0817 31.85%
  YoY % 1.73% 34.33% 5.29% 6.15% 20.95% 184.58% -
  Horiz. % 525.70% 516.77% 384.70% 365.36% 344.19% 284.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7150 1.0500 0.9200 0.7550 0.9800 0.8950 0.4950 -
P/RPS 15.22 21.67 15.62 33.68 44.20 40.18 17.47 -2.27%
  YoY % -29.76% 38.73% -53.62% -23.80% 10.00% 129.99% -
  Horiz. % 87.12% 124.04% 89.41% 192.79% 253.01% 229.99% 100.00%
P/EPS 253.77 214.60 66.81 137.29 188.46 172.71 79.84 21.25%
  YoY % 18.25% 221.21% -51.34% -27.15% 9.12% 116.32% -
  Horiz. % 317.85% 268.79% 83.68% 171.96% 236.05% 216.32% 100.00%
EY 0.39 0.47 1.50 0.73 0.53 0.58 1.25 -17.64%
  YoY % -17.02% -68.67% 105.48% 37.74% -8.62% -53.60% -
  Horiz. % 31.20% 37.60% 120.00% 58.40% 42.40% 46.40% 100.00%
DY 0.00 0.95 0.00 0.00 1.02 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.14% 0.00% 0.00% 100.00% - -
P/NAPS 1.55 2.39 2.30 1.99 2.58 2.42 3.06 -10.71%
  YoY % -35.15% 3.91% 15.58% -22.87% 6.61% -20.92% -
  Horiz. % 50.65% 78.10% 75.16% 65.03% 84.31% 79.08% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 -
Price 0.6500 0.9500 0.9950 0.7450 0.9000 0.8500 0.7750 -
P/RPS 13.84 19.60 16.89 33.24 40.59 38.16 27.35 -10.73%
  YoY % -29.39% 16.05% -49.19% -18.11% 6.37% 39.52% -
  Horiz. % 50.60% 71.66% 61.76% 121.54% 148.41% 139.52% 100.00%
P/EPS 230.70 194.16 72.26 135.48 173.08 164.03 125.00 10.75%
  YoY % 18.82% 168.70% -46.66% -21.72% 5.52% 31.22% -
  Horiz. % 184.56% 155.33% 57.81% 108.38% 138.46% 131.22% 100.00%
EY 0.43 0.52 1.38 0.74 0.58 0.61 0.80 -9.83%
  YoY % -17.31% -62.32% 86.49% 27.59% -4.92% -23.75% -
  Horiz. % 53.75% 65.00% 172.50% 92.50% 72.50% 76.25% 100.00%
DY 0.00 1.05 0.00 0.00 1.11 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.59% 0.00% 0.00% 100.00% - -
P/NAPS 1.41 2.16 2.49 1.96 2.37 2.30 4.79 -18.43%
  YoY % -34.72% -13.25% 27.04% -17.30% 3.04% -51.98% -
  Horiz. % 29.44% 45.09% 51.98% 40.92% 49.48% 48.02% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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