Highlights

[N2N] YoY TTM Result on 2020-06-30 [#2]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     28.95%    YoY -     31.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 117,813 106,488 106,456 110,840 62,500 40,534 36,824 21.37%
  YoY % 10.64% 0.03% -3.96% 77.34% 54.19% 10.07% -
  Horiz. % 319.94% 289.18% 289.09% 301.00% 169.73% 110.07% 100.00%
PBT 25,530 20,851 16,943 24,607 19,105 10,965 9,054 18.84%
  YoY % 22.44% 23.07% -31.15% 28.80% 74.24% 21.11% -
  Horiz. % 281.97% 230.30% 187.13% 271.78% 211.01% 121.11% 100.00%
Tax 3,150 -3,413 -3,790 -5,299 -7 -1,032 -105 -
  YoY % 192.29% 9.95% 28.48% -75,600.00% 99.32% -882.86% -
  Horiz. % -3,000.00% 3,250.48% 3,609.52% 5,046.67% 6.67% 982.86% 100.00%
NP 28,680 17,438 13,153 19,308 19,098 9,933 8,949 21.40%
  YoY % 64.47% 32.58% -31.88% 1.10% 92.27% 11.00% -
  Horiz. % 320.48% 194.86% 146.98% 215.76% 213.41% 111.00% 100.00%
NP to SH 29,289 17,862 13,567 19,636 19,175 10,058 8,949 21.83%
  YoY % 63.97% 31.66% -30.91% 2.40% 90.64% 12.39% -
  Horiz. % 327.29% 199.60% 151.60% 219.42% 214.27% 112.39% 100.00%
Tax Rate -12.34 % 16.37 % 22.37 % 21.53 % 0.04 % 9.41 % 1.16 % -
  YoY % -175.38% -26.82% 3.90% 53,725.00% -99.57% 711.21% -
  Horiz. % -1,063.79% 1,411.21% 1,928.45% 1,856.03% 3.45% 811.21% 100.00%
Total Cost 89,133 89,050 93,303 91,532 43,402 30,601 27,875 21.36%
  YoY % 0.09% -4.56% 1.93% 110.89% 41.83% 9.78% -
  Horiz. % 319.76% 319.46% 334.72% 328.37% 155.70% 109.78% 100.00%
Net Worth 262,355 256,810 251,227 240,245 187,622 181,639 167,258 7.78%
  YoY % 2.16% 2.22% 4.57% 28.05% 3.29% 8.60% -
  Horiz. % 156.86% 153.54% 150.20% 143.64% 112.18% 108.60% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 25,119 10,756 11,319 19,125 0 4,425 2,447 47.37%
  YoY % 133.53% -4.98% -40.81% 0.00% 0.00% 80.80% -
  Horiz. % 1,026.34% 439.50% 462.51% 781.44% 0.00% 180.80% 100.00%
Div Payout % 85.76 % 60.22 % 83.44 % 97.40 % - % 43.99 % 27.35 % 20.96%
  YoY % 42.41% -27.83% -14.33% 0.00% 0.00% 60.84% -
  Horiz. % 313.56% 220.18% 305.08% 356.12% 0.00% 160.84% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 262,355 256,810 251,227 240,245 187,622 181,639 167,258 7.78%
  YoY % 2.16% 2.22% 4.57% 28.05% 3.29% 8.60% -
  Horiz. % 156.86% 153.54% 150.20% 143.64% 112.18% 108.60% 100.00%
NOSH 558,204 558,283 558,283 533,879 469,056 477,999 440,153 4.04%
  YoY % -0.01% 0.00% 4.57% 13.82% -1.87% 8.60% -
  Horiz. % 126.82% 126.84% 126.84% 121.29% 106.57% 108.60% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 24.34 % 16.38 % 12.36 % 17.42 % 30.56 % 24.51 % 24.30 % 0.03%
  YoY % 48.60% 32.52% -29.05% -43.00% 24.68% 0.86% -
  Horiz. % 100.16% 67.41% 50.86% 71.69% 125.76% 100.86% 100.00%
ROE 11.16 % 6.96 % 5.40 % 8.17 % 10.22 % 5.54 % 5.35 % 13.02%
  YoY % 60.34% 28.89% -33.90% -20.06% 84.48% 3.55% -
  Horiz. % 208.60% 130.09% 100.93% 152.71% 191.03% 103.55% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.11 19.07 19.07 20.76 13.32 8.48 8.37 16.65%
  YoY % 10.70% 0.00% -8.14% 55.86% 57.08% 1.31% -
  Horiz. % 252.21% 227.84% 227.84% 248.03% 159.14% 101.31% 100.00%
EPS 5.25 3.20 2.43 3.68 4.09 2.10 2.03 17.14%
  YoY % 64.06% 31.69% -33.97% -10.02% 94.76% 3.45% -
  Horiz. % 258.62% 157.64% 119.70% 181.28% 201.48% 103.45% 100.00%
DPS 4.50 1.93 2.03 3.58 0.00 0.93 0.56 41.48%
  YoY % 133.16% -4.93% -43.30% 0.00% 0.00% 66.07% -
  Horiz. % 803.57% 344.64% 362.50% 639.29% 0.00% 166.07% 100.00%
NAPS 0.4700 0.4600 0.4500 0.4500 0.4000 0.3800 0.3800 3.60%
  YoY % 2.17% 2.22% 0.00% 12.50% 5.26% 0.00% -
  Horiz. % 123.68% 121.05% 118.42% 118.42% 105.26% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.71 17.81 17.81 18.54 10.45 6.78 6.16 21.37%
  YoY % 10.67% 0.00% -3.94% 77.42% 54.13% 10.06% -
  Horiz. % 319.97% 289.12% 289.12% 300.97% 169.64% 110.06% 100.00%
EPS 4.90 2.99 2.27 3.28 3.21 1.68 1.50 21.79%
  YoY % 63.88% 31.72% -30.79% 2.18% 91.07% 12.00% -
  Horiz. % 326.67% 199.33% 151.33% 218.67% 214.00% 112.00% 100.00%
DPS 4.20 1.80 1.89 3.20 0.00 0.74 0.41 47.32%
  YoY % 133.33% -4.76% -40.94% 0.00% 0.00% 80.49% -
  Horiz. % 1,024.39% 439.02% 460.98% 780.49% 0.00% 180.49% 100.00%
NAPS 0.4388 0.4295 0.4202 0.4018 0.3138 0.3038 0.2798 7.78%
  YoY % 2.17% 2.21% 4.58% 28.04% 3.29% 8.58% -
  Horiz. % 156.83% 153.50% 150.18% 143.60% 112.15% 108.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.7900 0.7800 0.7800 1.2500 0.7500 0.8850 0.7800 -
P/RPS 3.74 4.09 4.09 6.02 5.63 10.44 9.32 -14.10%
  YoY % -8.56% 0.00% -32.06% 6.93% -46.07% 12.02% -
  Horiz. % 40.13% 43.88% 43.88% 64.59% 60.41% 112.02% 100.00%
P/EPS 15.06 24.38 32.10 33.99 18.35 42.06 38.36 -14.42%
  YoY % -38.23% -24.05% -5.56% 85.23% -56.37% 9.65% -
  Horiz. % 39.26% 63.56% 83.68% 88.61% 47.84% 109.65% 100.00%
EY 6.64 4.10 3.12 2.94 5.45 2.38 2.61 16.82%
  YoY % 61.95% 31.41% 6.12% -46.06% 128.99% -8.81% -
  Horiz. % 254.41% 157.09% 119.54% 112.64% 208.81% 91.19% 100.00%
DY 5.70 2.47 2.60 2.87 0.00 1.05 0.71 41.46%
  YoY % 130.77% -5.00% -9.41% 0.00% 0.00% 47.89% -
  Horiz. % 802.82% 347.89% 366.20% 404.23% 0.00% 147.89% 100.00%
P/NAPS 1.68 1.70 1.73 2.78 1.88 2.33 2.05 -3.26%
  YoY % -1.18% -1.73% -37.77% 47.87% -19.31% 13.66% -
  Horiz. % 81.95% 82.93% 84.39% 135.61% 91.71% 113.66% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 -
Price 0.7750 0.8650 0.7300 1.1200 0.7300 0.8100 0.7500 -
P/RPS 3.67 4.53 3.83 5.39 5.48 9.55 8.96 -13.81%
  YoY % -18.98% 18.28% -28.94% -1.64% -42.62% 6.58% -
  Horiz. % 40.96% 50.56% 42.75% 60.16% 61.16% 106.58% 100.00%
P/EPS 14.77 27.04 30.04 30.45 17.86 38.49 36.89 -14.14%
  YoY % -45.38% -9.99% -1.35% 70.49% -53.60% 4.34% -
  Horiz. % 40.04% 73.30% 81.43% 82.54% 48.41% 104.34% 100.00%
EY 6.77 3.70 3.33 3.28 5.60 2.60 2.71 16.47%
  YoY % 82.97% 11.11% 1.52% -41.43% 115.38% -4.06% -
  Horiz. % 249.82% 136.53% 122.88% 121.03% 206.64% 95.94% 100.00%
DY 5.81 2.23 2.78 3.20 0.00 1.14 0.74 40.94%
  YoY % 160.54% -19.78% -13.13% 0.00% 0.00% 54.05% -
  Horiz. % 785.14% 301.35% 375.68% 432.43% 0.00% 154.05% 100.00%
P/NAPS 1.65 1.88 1.62 2.49 1.83 2.13 1.97 -2.91%
  YoY % -12.23% 16.05% -34.94% 36.07% -14.08% 8.12% -
  Horiz. % 83.76% 95.43% 82.23% 126.40% 92.89% 108.12% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS