Highlights

[N2N] YoY TTM Result on 2019-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     13.14%    YoY -     -30.91%
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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers