Highlights

[N2N] YoY TTM Result on 2015-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 20-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     16.15%    YoY -     30.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 110,840 62,500 40,534 36,824 33,126 29,070 24,476 28.61%
  YoY % 77.34% 54.19% 10.07% 11.16% 13.95% 18.77% -
  Horiz. % 452.85% 255.35% 165.61% 150.45% 135.34% 118.77% 100.00%
PBT 24,607 19,105 10,965 9,054 6,972 3,493 1,023 69.86%
  YoY % 28.80% 74.24% 21.11% 29.86% 99.60% 241.45% -
  Horiz. % 2,405.38% 1,867.55% 1,071.85% 885.04% 681.52% 341.45% 100.00%
Tax -5,299 -7 -1,032 -105 -130 -185 -322 59.45%
  YoY % -75,600.00% 99.32% -882.86% 19.23% 29.73% 42.55% -
  Horiz. % 1,645.65% 2.17% 320.50% 32.61% 40.37% 57.45% 100.00%
NP 19,308 19,098 9,933 8,949 6,842 3,308 701 73.74%
  YoY % 1.10% 92.27% 11.00% 30.80% 106.83% 371.90% -
  Horiz. % 2,754.35% 2,724.39% 1,416.98% 1,276.60% 976.03% 471.90% 100.00%
NP to SH 19,636 19,175 10,058 8,949 6,842 3,308 701 74.23%
  YoY % 2.40% 90.64% 12.39% 30.80% 106.83% 371.90% -
  Horiz. % 2,801.14% 2,735.38% 1,434.81% 1,276.60% 976.03% 471.90% 100.00%
Tax Rate 21.53 % 0.04 % 9.41 % 1.16 % 1.86 % 5.30 % 31.48 % -6.13%
  YoY % 53,725.00% -99.57% 711.21% -37.63% -64.91% -83.16% -
  Horiz. % 68.39% 0.13% 29.89% 3.68% 5.91% 16.84% 100.00%
Total Cost 91,532 43,402 30,601 27,875 26,284 25,762 23,775 25.18%
  YoY % 110.89% 41.83% 9.78% 6.05% 2.03% 8.36% -
  Horiz. % 384.99% 182.55% 128.71% 117.25% 110.55% 108.36% 100.00%
Net Worth 240,245 187,622 181,639 167,258 50,655 44,888 40,206 34.69%
  YoY % 28.05% 3.29% 8.60% 230.19% 12.85% 11.64% -
  Horiz. % 597.53% 466.65% 451.77% 416.00% 125.99% 111.64% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 19,125 0 4,425 2,447 4,662 0 0 -
  YoY % 0.00% 0.00% 80.80% -47.50% 0.00% 0.00% -
  Horiz. % 410.24% 0.00% 94.92% 52.50% 100.00% - -
Div Payout % 97.40 % - % 43.99 % 27.35 % 68.14 % - % - % -
  YoY % 0.00% 0.00% 60.84% -59.86% 0.00% 0.00% -
  Horiz. % 142.94% 0.00% 64.56% 40.14% 100.00% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 240,245 187,622 181,639 167,258 50,655 44,888 40,206 34.69%
  YoY % 28.05% 3.29% 8.60% 230.19% 12.85% 11.64% -
  Horiz. % 597.53% 466.65% 451.77% 416.00% 125.99% 111.64% 100.00%
NOSH 533,879 469,056 477,999 440,153 310,961 302,888 307,857 9.61%
  YoY % 13.82% -1.87% 8.60% 41.55% 2.67% -1.61% -
  Horiz. % 173.42% 152.36% 155.27% 142.97% 101.01% 98.39% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 17.42 % 30.56 % 24.51 % 24.30 % 20.65 % 11.38 % 2.86 % 35.12%
  YoY % -43.00% 24.68% 0.86% 17.68% 81.46% 297.90% -
  Horiz. % 609.09% 1,068.53% 856.99% 849.65% 722.03% 397.90% 100.00%
ROE 8.17 % 10.22 % 5.54 % 5.35 % 13.51 % 7.37 % 1.74 % 29.39%
  YoY % -20.06% 84.48% 3.55% -60.40% 83.31% 323.56% -
  Horiz. % 469.54% 587.36% 318.39% 307.47% 776.44% 423.56% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.76 13.32 8.48 8.37 10.65 9.60 7.95 17.34%
  YoY % 55.86% 57.08% 1.31% -21.41% 10.94% 20.75% -
  Horiz. % 261.13% 167.55% 106.67% 105.28% 133.96% 120.75% 100.00%
EPS 3.68 4.09 2.10 2.03 2.20 1.09 0.23 58.71%
  YoY % -10.02% 94.76% 3.45% -7.73% 101.83% 373.91% -
  Horiz. % 1,600.00% 1,778.26% 913.04% 882.61% 956.52% 473.91% 100.00%
DPS 3.58 0.00 0.93 0.56 1.50 0.00 0.00 -
  YoY % 0.00% 0.00% 66.07% -62.67% 0.00% 0.00% -
  Horiz. % 238.67% 0.00% 62.00% 37.33% 100.00% - -
NAPS 0.4500 0.4000 0.3800 0.3800 0.1629 0.1482 0.1306 22.89%
  YoY % 12.50% 5.26% 0.00% 133.27% 9.92% 13.48% -
  Horiz. % 344.56% 306.28% 290.96% 290.96% 124.73% 113.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.54 10.45 6.78 6.16 5.54 4.86 4.09 28.63%
  YoY % 77.42% 54.13% 10.06% 11.19% 13.99% 18.83% -
  Horiz. % 453.30% 255.50% 165.77% 150.61% 135.45% 118.83% 100.00%
EPS 3.28 3.21 1.68 1.50 1.14 0.55 0.12 73.52%
  YoY % 2.18% 91.07% 12.00% 31.58% 107.27% 358.33% -
  Horiz. % 2,733.33% 2,675.00% 1,400.00% 1,250.00% 950.00% 458.33% 100.00%
DPS 3.20 0.00 0.74 0.41 0.78 0.00 0.00 -
  YoY % 0.00% 0.00% 80.49% -47.44% 0.00% 0.00% -
  Horiz. % 410.26% 0.00% 94.87% 52.56% 100.00% - -
NAPS 0.4018 0.3138 0.3038 0.2798 0.0847 0.0751 0.0672 34.70%
  YoY % 28.04% 3.29% 8.58% 230.34% 12.78% 11.76% -
  Horiz. % 597.92% 466.96% 452.08% 416.37% 126.04% 111.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.2500 0.7500 0.8850 0.7800 1.0500 0.4700 0.4700 -
P/RPS 6.02 5.63 10.44 9.32 9.86 4.90 5.91 0.31%
  YoY % 6.93% -46.07% 12.02% -5.48% 101.22% -17.09% -
  Horiz. % 101.86% 95.26% 176.65% 157.70% 166.84% 82.91% 100.00%
P/EPS 33.99 18.35 42.06 38.36 47.72 43.03 206.41 -25.95%
  YoY % 85.23% -56.37% 9.65% -19.61% 10.90% -79.15% -
  Horiz. % 16.47% 8.89% 20.38% 18.58% 23.12% 20.85% 100.00%
EY 2.94 5.45 2.38 2.61 2.10 2.32 0.48 35.25%
  YoY % -46.06% 128.99% -8.81% 24.29% -9.48% 383.33% -
  Horiz. % 612.50% 1,135.42% 495.83% 543.75% 437.50% 483.33% 100.00%
DY 2.87 0.00 1.05 0.71 1.43 0.00 0.00 -
  YoY % 0.00% 0.00% 47.89% -50.35% 0.00% 0.00% -
  Horiz. % 200.70% 0.00% 73.43% 49.65% 100.00% - -
P/NAPS 2.78 1.88 2.33 2.05 6.45 3.17 3.60 -4.21%
  YoY % 47.87% -19.31% 13.66% -68.22% 103.47% -11.94% -
  Horiz. % 77.22% 52.22% 64.72% 56.94% 179.17% 88.06% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 26/08/13 27/08/12 -
Price 1.1200 0.7300 0.8100 0.7500 0.9200 0.4350 0.5400 -
P/RPS 5.39 5.48 9.55 8.96 8.64 4.53 6.79 -3.77%
  YoY % -1.64% -42.62% 6.58% 3.70% 90.73% -33.28% -
  Horiz. % 79.38% 80.71% 140.65% 131.96% 127.25% 66.72% 100.00%
P/EPS 30.45 17.86 38.49 36.89 41.81 39.83 237.15 -28.96%
  YoY % 70.49% -53.60% 4.34% -11.77% 4.97% -83.20% -
  Horiz. % 12.84% 7.53% 16.23% 15.56% 17.63% 16.80% 100.00%
EY 3.28 5.60 2.60 2.71 2.39 2.51 0.42 40.83%
  YoY % -41.43% 115.38% -4.06% 13.39% -4.78% 497.62% -
  Horiz. % 780.95% 1,333.33% 619.05% 645.24% 569.05% 597.62% 100.00%
DY 3.20 0.00 1.14 0.74 1.63 0.00 0.00 -
  YoY % 0.00% 0.00% 54.05% -54.60% 0.00% 0.00% -
  Horiz. % 196.32% 0.00% 69.94% 45.40% 100.00% - -
P/NAPS 2.49 1.83 2.13 1.97 5.65 2.94 4.13 -8.08%
  YoY % 36.07% -14.08% 8.12% -65.13% 92.18% -28.81% -
  Horiz. % 60.29% 44.31% 51.57% 47.70% 136.80% 71.19% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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