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 - 597,878
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.56 4.30 1.90 1.69 1.56 1.27 1.12 26.35%
  YoY % 6.05% 126.32% 12.43% 8.33% 22.83% 13.39% -
  Horiz. % 407.14% 383.93% 169.64% 150.89% 139.29% 113.39% 100.00%
EPS 0.93 1.12 0.61 0.49 0.37 0.26 0.17 32.72%
  YoY % -16.96% 83.61% 24.49% 32.43% 42.31% 52.94% -
  Horiz. % 547.06% 658.82% 358.82% 288.24% 217.65% 152.94% 100.00%
DPS 0.00 2.41 0.00 0.00 0.00 0.78 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 308.97% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4051 0.3057 0.3070 0.2975 0.2745 0.0898 0.0679 34.66%
  YoY % 32.52% -0.42% 3.19% 8.38% 205.68% 32.25% -
  Horiz. % 596.61% 450.22% 452.14% 438.14% 404.27% 132.25% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
8. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS