Highlights

[N2N] YoY TTM Result on 2016-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     0.07%    YoY -     12.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 106,456 110,840 62,500 40,534 36,824 33,126 29,070 24.14%
  YoY % -3.96% 77.34% 54.19% 10.07% 11.16% 13.95% -
  Horiz. % 366.21% 381.29% 215.00% 139.44% 126.67% 113.95% 100.00%
PBT 16,943 24,607 19,105 10,965 9,054 6,972 3,493 30.09%
  YoY % -31.15% 28.80% 74.24% 21.11% 29.86% 99.60% -
  Horiz. % 485.06% 704.47% 546.95% 313.91% 259.20% 199.60% 100.00%
Tax -3,790 -5,299 -7 -1,032 -105 -130 -185 65.38%
  YoY % 28.48% -75,600.00% 99.32% -882.86% 19.23% 29.73% -
  Horiz. % 2,048.65% 2,864.32% 3.78% 557.84% 56.76% 70.27% 100.00%
NP 13,153 19,308 19,098 9,933 8,949 6,842 3,308 25.85%
  YoY % -31.88% 1.10% 92.27% 11.00% 30.80% 106.83% -
  Horiz. % 397.61% 583.68% 577.33% 300.27% 270.53% 206.83% 100.00%
NP to SH 13,567 19,636 19,175 10,058 8,949 6,842 3,308 26.50%
  YoY % -30.91% 2.40% 90.64% 12.39% 30.80% 106.83% -
  Horiz. % 410.13% 593.59% 579.66% 304.05% 270.53% 206.83% 100.00%
Tax Rate 22.37 % 21.53 % 0.04 % 9.41 % 1.16 % 1.86 % 5.30 % 27.11%
  YoY % 3.90% 53,725.00% -99.57% 711.21% -37.63% -64.91% -
  Horiz. % 422.08% 406.23% 0.75% 177.55% 21.89% 35.09% 100.00%
Total Cost 93,303 91,532 43,402 30,601 27,875 26,284 25,762 23.91%
  YoY % 1.93% 110.89% 41.83% 9.78% 6.05% 2.03% -
  Horiz. % 362.17% 355.30% 168.47% 118.78% 108.20% 102.03% 100.00%
Net Worth 251,227 240,245 187,622 181,639 167,258 50,655 44,888 33.23%
  YoY % 4.57% 28.05% 3.29% 8.60% 230.19% 12.85% -
  Horiz. % 559.67% 535.21% 417.98% 404.65% 372.61% 112.85% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 11,319 19,125 0 4,425 2,447 4,662 0 -
  YoY % -40.81% 0.00% 0.00% 80.80% -47.50% 0.00% -
  Horiz. % 242.81% 410.24% 0.00% 94.92% 52.50% 100.00% -
Div Payout % 83.44 % 97.40 % - % 43.99 % 27.35 % 68.14 % - % -
  YoY % -14.33% 0.00% 0.00% 60.84% -59.86% 0.00% -
  Horiz. % 122.45% 142.94% 0.00% 64.56% 40.14% 100.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 251,227 240,245 187,622 181,639 167,258 50,655 44,888 33.23%
  YoY % 4.57% 28.05% 3.29% 8.60% 230.19% 12.85% -
  Horiz. % 559.67% 535.21% 417.98% 404.65% 372.61% 112.85% 100.00%
NOSH 558,283 533,879 469,056 477,999 440,153 310,961 302,888 10.72%
  YoY % 4.57% 13.82% -1.87% 8.60% 41.55% 2.67% -
  Horiz. % 184.32% 176.26% 154.86% 157.81% 145.32% 102.67% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.36 % 17.42 % 30.56 % 24.51 % 24.30 % 20.65 % 11.38 % 1.39%
  YoY % -29.05% -43.00% 24.68% 0.86% 17.68% 81.46% -
  Horiz. % 108.61% 153.08% 268.54% 215.38% 213.53% 181.46% 100.00%
ROE 5.40 % 8.17 % 10.22 % 5.54 % 5.35 % 13.51 % 7.37 % -5.05%
  YoY % -33.90% -20.06% 84.48% 3.55% -60.40% 83.31% -
  Horiz. % 73.27% 110.85% 138.67% 75.17% 72.59% 183.31% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 19.07 20.76 13.32 8.48 8.37 10.65 9.60 12.11%
  YoY % -8.14% 55.86% 57.08% 1.31% -21.41% 10.94% -
  Horiz. % 198.65% 216.25% 138.75% 88.33% 87.19% 110.94% 100.00%
EPS 2.43 3.68 4.09 2.10 2.03 2.20 1.09 14.29%
  YoY % -33.97% -10.02% 94.76% 3.45% -7.73% 101.83% -
  Horiz. % 222.94% 337.61% 375.23% 192.66% 186.24% 201.83% 100.00%
DPS 2.03 3.58 0.00 0.93 0.56 1.50 0.00 -
  YoY % -43.30% 0.00% 0.00% 66.07% -62.67% 0.00% -
  Horiz. % 135.33% 238.67% 0.00% 62.00% 37.33% 100.00% -
NAPS 0.4500 0.4500 0.4000 0.3800 0.3800 0.1629 0.1482 20.33%
  YoY % 0.00% 12.50% 5.26% 0.00% 133.27% 9.92% -
  Horiz. % 303.64% 303.64% 269.91% 256.41% 256.41% 109.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.81 18.54 10.45 6.78 6.16 5.54 4.86 24.15%
  YoY % -3.94% 77.42% 54.13% 10.06% 11.19% 13.99% -
  Horiz. % 366.46% 381.48% 215.02% 139.51% 126.75% 113.99% 100.00%
EPS 2.27 3.28 3.21 1.68 1.50 1.14 0.55 26.64%
  YoY % -30.79% 2.18% 91.07% 12.00% 31.58% 107.27% -
  Horiz. % 412.73% 596.36% 583.64% 305.45% 272.73% 207.27% 100.00%
DPS 1.89 3.20 0.00 0.74 0.41 0.78 0.00 -
  YoY % -40.94% 0.00% 0.00% 80.49% -47.44% 0.00% -
  Horiz. % 242.31% 410.26% 0.00% 94.87% 52.56% 100.00% -
NAPS 0.4202 0.4018 0.3138 0.3038 0.2798 0.0847 0.0751 33.22%
  YoY % 4.58% 28.04% 3.29% 8.58% 230.34% 12.78% -
  Horiz. % 559.52% 535.02% 417.84% 404.53% 372.57% 112.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7800 1.2500 0.7500 0.8850 0.7800 1.0500 0.4700 -
P/RPS 4.09 6.02 5.63 10.44 9.32 9.86 4.90 -2.97%
  YoY % -32.06% 6.93% -46.07% 12.02% -5.48% 101.22% -
  Horiz. % 83.47% 122.86% 114.90% 213.06% 190.20% 201.22% 100.00%
P/EPS 32.10 33.99 18.35 42.06 38.36 47.72 43.03 -4.76%
  YoY % -5.56% 85.23% -56.37% 9.65% -19.61% 10.90% -
  Horiz. % 74.60% 78.99% 42.64% 97.75% 89.15% 110.90% 100.00%
EY 3.12 2.94 5.45 2.38 2.61 2.10 2.32 5.06%
  YoY % 6.12% -46.06% 128.99% -8.81% 24.29% -9.48% -
  Horiz. % 134.48% 126.72% 234.91% 102.59% 112.50% 90.52% 100.00%
DY 2.60 2.87 0.00 1.05 0.71 1.43 0.00 -
  YoY % -9.41% 0.00% 0.00% 47.89% -50.35% 0.00% -
  Horiz. % 181.82% 200.70% 0.00% 73.43% 49.65% 100.00% -
P/NAPS 1.73 2.78 1.88 2.33 2.05 6.45 3.17 -9.60%
  YoY % -37.77% 47.87% -19.31% 13.66% -68.22% 103.47% -
  Horiz. % 54.57% 87.70% 59.31% 73.50% 64.67% 203.47% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 26/08/13 -
Price 0.7300 1.1200 0.7300 0.8100 0.7500 0.9200 0.4350 -
P/RPS 3.83 5.39 5.48 9.55 8.96 8.64 4.53 -2.76%
  YoY % -28.94% -1.64% -42.62% 6.58% 3.70% 90.73% -
  Horiz. % 84.55% 118.98% 120.97% 210.82% 197.79% 190.73% 100.00%
P/EPS 30.04 30.45 17.86 38.49 36.89 41.81 39.83 -4.59%
  YoY % -1.35% 70.49% -53.60% 4.34% -11.77% 4.97% -
  Horiz. % 75.42% 76.45% 44.84% 96.64% 92.62% 104.97% 100.00%
EY 3.33 3.28 5.60 2.60 2.71 2.39 2.51 4.82%
  YoY % 1.52% -41.43% 115.38% -4.06% 13.39% -4.78% -
  Horiz. % 132.67% 130.68% 223.11% 103.59% 107.97% 95.22% 100.00%
DY 2.78 3.20 0.00 1.14 0.74 1.63 0.00 -
  YoY % -13.13% 0.00% 0.00% 54.05% -54.60% 0.00% -
  Horiz. % 170.55% 196.32% 0.00% 69.94% 45.40% 100.00% -
P/NAPS 1.62 2.49 1.83 2.13 1.97 5.65 2.94 -9.45%
  YoY % -34.94% 36.07% -14.08% 8.12% -65.13% 92.18% -
  Horiz. % 55.10% 84.69% 62.24% 72.45% 67.01% 192.18% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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