Highlights

[N2N] YoY Quarter Result on 2016-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     26.12%    YoY -     30.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 27,248 25,683 11,364 10,106 9,301 7,590 6,687 26.37%
  YoY % 6.09% 126.00% 12.45% 8.65% 22.54% 13.50% -
  Horiz. % 407.48% 384.07% 169.94% 151.13% 139.09% 113.50% 100.00%
PBT 5,774 6,740 3,622 2,879 2,255 1,573 1,022 33.44%
  YoY % -14.33% 86.09% 25.81% 27.67% 43.36% 53.91% -
  Horiz. % 564.97% 659.49% 354.40% 281.70% 220.65% 153.91% 100.00%
Tax -288 -127 -17 0 -37 -19 -15 63.60%
  YoY % -126.77% -647.06% 0.00% 0.00% -94.74% -26.67% -
  Horiz. % 1,920.00% 846.67% 113.33% -0.00% 246.67% 126.67% 100.00%
NP 5,486 6,613 3,605 2,879 2,218 1,554 1,007 32.63%
  YoY % -17.04% 83.44% 25.22% 29.80% 42.73% 54.32% -
  Horiz. % 544.79% 656.70% 357.99% 285.90% 220.26% 154.32% 100.00%
NP to SH 5,589 6,693 3,624 2,902 2,218 1,554 1,007 33.04%
  YoY % -16.49% 84.69% 24.88% 30.84% 42.73% 54.32% -
  Horiz. % 555.01% 664.65% 359.88% 288.18% 220.26% 154.32% 100.00%
Tax Rate 4.99 % 1.88 % 0.47 % - % 1.64 % 1.21 % 1.47 % 22.58%
  YoY % 165.43% 300.00% 0.00% 0.00% 35.54% -17.69% -
  Horiz. % 339.46% 127.89% 31.97% 0.00% 111.56% 82.31% 100.00%
Total Cost 21,762 19,070 7,759 7,227 7,083 6,036 5,680 25.08%
  YoY % 14.12% 145.78% 7.36% 2.03% 17.35% 6.27% -
  Horiz. % 383.13% 335.74% 136.60% 127.24% 124.70% 106.27% 100.00%
Net Worth 242,229 182,782 183,553 177,864 164,132 53,675 40,576 34.67%
  YoY % 32.52% -0.42% 3.20% 8.37% 205.79% 32.28% -
  Horiz. % 596.97% 450.47% 452.37% 438.35% 404.50% 132.28% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 14,430 - - - 4,662 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 309.53% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 215.60 % - % - % - % 300.00 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 71.87% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 242,229 182,782 183,553 177,864 164,132 53,675 40,576 34.67%
  YoY % 32.52% -0.42% 3.20% 8.37% 205.79% 32.28% -
  Horiz. % 596.97% 450.47% 452.37% 438.35% 404.50% 132.28% 100.00%
NOSH 538,288 481,006 470,649 468,064 443,600 310,800 296,176 10.46%
  YoY % 11.91% 2.20% 0.55% 5.51% 42.73% 4.94% -
  Horiz. % 181.75% 162.41% 158.91% 158.04% 149.78% 104.94% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 20.13 % 25.75 % 31.72 % 28.49 % 23.85 % 20.47 % 15.06 % 4.95%
  YoY % -21.83% -18.82% 11.34% 19.45% 16.51% 35.92% -
  Horiz. % 133.67% 170.98% 210.62% 189.18% 158.37% 135.92% 100.00%
ROE 2.31 % 3.66 % 1.97 % 1.63 % 1.35 % 2.90 % 2.48 % -1.18%
  YoY % -36.89% 85.79% 20.86% 20.74% -53.45% 16.94% -
  Horiz. % 93.15% 147.58% 79.44% 65.73% 54.44% 116.94% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.06 5.34 2.41 2.16 2.10 2.44 2.26 14.37%
  YoY % -5.24% 121.58% 11.57% 2.86% -13.93% 7.96% -
  Horiz. % 223.89% 236.28% 106.64% 95.58% 92.92% 107.96% 100.00%
EPS 1.04 1.39 0.77 0.62 0.50 0.50 0.34 20.47%
  YoY % -25.18% 80.52% 24.19% 24.00% 0.00% 47.06% -
  Horiz. % 305.88% 408.82% 226.47% 182.35% 147.06% 147.06% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4500 0.3800 0.3900 0.3800 0.3700 0.1727 0.1370 21.91%
  YoY % 18.42% -2.56% 2.63% 2.70% 114.24% 26.06% -
  Horiz. % 328.47% 277.37% 284.67% 277.37% 270.07% 126.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 537,428
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.07 4.78 2.11 1.88 1.73 1.41 1.24 26.44%
  YoY % 6.07% 126.54% 12.23% 8.67% 22.70% 13.71% -
  Horiz. % 408.87% 385.48% 170.16% 151.61% 139.52% 113.71% 100.00%
EPS 1.04 1.25 0.67 0.54 0.41 0.29 0.19 32.74%
  YoY % -16.80% 86.57% 24.07% 31.71% 41.38% 52.63% -
  Horiz. % 547.37% 657.89% 352.63% 284.21% 215.79% 152.63% 100.00%
DPS 0.00 2.69 0.00 0.00 0.00 0.87 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 309.20% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4507 0.3401 0.3415 0.3310 0.3054 0.0999 0.0755 34.67%
  YoY % 32.52% -0.41% 3.17% 8.38% 205.71% 32.32% -
  Horiz. % 596.95% 450.46% 452.32% 438.41% 404.50% 132.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.8350 0.7650 0.7250 0.8750 0.8350 0.8100 0.4250 -
P/RPS 16.50 14.33 30.03 40.53 39.82 33.17 18.82 -2.17%
  YoY % 15.14% -52.28% -25.91% 1.78% 20.05% 76.25% -
  Horiz. % 87.67% 76.14% 159.56% 215.36% 211.58% 176.25% 100.00%
P/EPS 80.42 54.98 94.16 141.13 167.00 162.00 125.00 -7.08%
  YoY % 46.27% -41.61% -33.28% -15.49% 3.09% 29.60% -
  Horiz. % 64.34% 43.98% 75.33% 112.90% 133.60% 129.60% 100.00%
EY 1.24 1.82 1.06 0.71 0.60 0.62 0.80 7.57%
  YoY % -31.87% 71.70% 49.30% 18.33% -3.23% -22.50% -
  Horiz. % 155.00% 227.50% 132.50% 88.75% 75.00% 77.50% 100.00%
DY 0.00 3.92 0.00 0.00 0.00 1.85 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 211.89% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.86 2.01 1.86 2.30 2.26 4.69 3.10 -8.16%
  YoY % -7.46% 8.06% -19.13% 1.77% -51.81% 51.29% -
  Horiz. % 60.00% 64.84% 60.00% 74.19% 72.90% 151.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 27/05/13 -
Price 0.7450 1.0800 0.7900 0.8000 0.8250 1.0400 0.4350 -
P/RPS 14.72 20.23 32.72 37.05 39.35 42.59 19.27 -4.39%
  YoY % -27.24% -38.17% -11.69% -5.84% -7.61% 121.02% -
  Horiz. % 76.39% 104.98% 169.80% 192.27% 204.20% 221.02% 100.00%
P/EPS 71.75 77.62 102.60 129.03 165.00 208.00 127.94 -9.19%
  YoY % -7.56% -24.35% -20.48% -21.80% -20.67% 62.58% -
  Horiz. % 56.08% 60.67% 80.19% 100.85% 128.97% 162.58% 100.00%
EY 1.39 1.29 0.97 0.78 0.61 0.48 0.78 10.10%
  YoY % 7.75% 32.99% 24.36% 27.87% 27.08% -38.46% -
  Horiz. % 178.21% 165.38% 124.36% 100.00% 78.21% 61.54% 100.00%
DY 0.00 2.78 0.00 0.00 0.00 1.44 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 193.06% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.66 2.84 2.03 2.11 2.23 6.02 3.18 -10.26%
  YoY % -41.55% 39.90% -3.79% -5.38% -62.96% 89.31% -
  Horiz. % 52.20% 89.31% 63.84% 66.35% 70.13% 189.31% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers