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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 106,488 106,456 110,840 62,500 40,534 36,824 33,126 21.46%
  YoY % 0.03% -3.96% 77.34% 54.19% 10.07% 11.16% -
  Horiz. % 321.46% 321.37% 334.60% 188.67% 122.36% 111.16% 100.00%
PBT 20,851 16,943 24,607 19,105 10,965 9,054 6,972 20.01%
  YoY % 23.07% -31.15% 28.80% 74.24% 21.11% 29.86% -
  Horiz. % 299.07% 243.01% 352.94% 274.02% 157.27% 129.86% 100.00%
Tax -3,413 -3,790 -5,299 -7 -1,032 -105 -130 72.31%
  YoY % 9.95% 28.48% -75,600.00% 99.32% -882.86% 19.23% -
  Horiz. % 2,625.38% 2,915.38% 4,076.15% 5.38% 793.85% 80.77% 100.00%
NP 17,438 13,153 19,308 19,098 9,933 8,949 6,842 16.86%
  YoY % 32.58% -31.88% 1.10% 92.27% 11.00% 30.80% -
  Horiz. % 254.87% 192.24% 282.20% 279.13% 145.18% 130.80% 100.00%
NP to SH 17,862 13,567 19,636 19,175 10,058 8,949 6,842 17.33%
  YoY % 31.66% -30.91% 2.40% 90.64% 12.39% 30.80% -
  Horiz. % 261.06% 198.29% 286.99% 280.25% 147.00% 130.80% 100.00%
Tax Rate 16.37 % 22.37 % 21.53 % 0.04 % 9.41 % 1.16 % 1.86 % 43.64%
  YoY % -26.82% 3.90% 53,725.00% -99.57% 711.21% -37.63% -
  Horiz. % 880.11% 1,202.69% 1,157.53% 2.15% 505.91% 62.37% 100.00%
Total Cost 89,050 93,303 91,532 43,402 30,601 27,875 26,284 22.53%
  YoY % -4.56% 1.93% 110.89% 41.83% 9.78% 6.05% -
  Horiz. % 338.80% 354.98% 348.24% 165.13% 116.42% 106.05% 100.00%
Net Worth 256,810 251,227 240,245 187,622 181,639 167,258 50,655 31.04%
  YoY % 2.22% 4.57% 28.05% 3.29% 8.60% 230.19% -
  Horiz. % 506.97% 495.95% 474.27% 370.39% 358.58% 330.19% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 10,756 11,319 19,125 0 4,425 2,447 4,662 14.94%
  YoY % -4.98% -40.81% 0.00% 0.00% 80.80% -47.50% -
  Horiz. % 230.73% 242.81% 410.24% 0.00% 94.92% 52.50% 100.00%
Div Payout % 60.22 % 83.44 % 97.40 % - % 43.99 % 27.35 % 68.14 % -2.04%
  YoY % -27.83% -14.33% 0.00% 0.00% 60.84% -59.86% -
  Horiz. % 88.38% 122.45% 142.94% 0.00% 64.56% 40.14% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 256,810 251,227 240,245 187,622 181,639 167,258 50,655 31.04%
  YoY % 2.22% 4.57% 28.05% 3.29% 8.60% 230.19% -
  Horiz. % 506.97% 495.95% 474.27% 370.39% 358.58% 330.19% 100.00%
NOSH 558,283 558,283 533,879 469,056 477,999 440,153 310,961 10.23%
  YoY % 0.00% 4.57% 13.82% -1.87% 8.60% 41.55% -
  Horiz. % 179.53% 179.53% 171.69% 150.84% 153.72% 141.55% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 16.38 % 12.36 % 17.42 % 30.56 % 24.51 % 24.30 % 20.65 % -3.78%
  YoY % 32.52% -29.05% -43.00% 24.68% 0.86% 17.68% -
  Horiz. % 79.32% 59.85% 84.36% 147.99% 118.69% 117.68% 100.00%
ROE 6.96 % 5.40 % 8.17 % 10.22 % 5.54 % 5.35 % 13.51 % -10.46%
  YoY % 28.89% -33.90% -20.06% 84.48% 3.55% -60.40% -
  Horiz. % 51.52% 39.97% 60.47% 75.65% 41.01% 39.60% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.07 19.07 20.76 13.32 8.48 8.37 10.65 10.19%
  YoY % 0.00% -8.14% 55.86% 57.08% 1.31% -21.41% -
  Horiz. % 179.06% 179.06% 194.93% 125.07% 79.62% 78.59% 100.00%
EPS 3.20 2.43 3.68 4.09 2.10 2.03 2.20 6.44%
  YoY % 31.69% -33.97% -10.02% 94.76% 3.45% -7.73% -
  Horiz. % 145.45% 110.45% 167.27% 185.91% 95.45% 92.27% 100.00%
DPS 1.93 2.03 3.58 0.00 0.93 0.56 1.50 4.29%
  YoY % -4.93% -43.30% 0.00% 0.00% 66.07% -62.67% -
  Horiz. % 128.67% 135.33% 238.67% 0.00% 62.00% 37.33% 100.00%
NAPS 0.4600 0.4500 0.4500 0.4000 0.3800 0.3800 0.1629 18.87%
  YoY % 2.22% 0.00% 12.50% 5.26% 0.00% 133.27% -
  Horiz. % 282.38% 276.24% 276.24% 245.55% 233.27% 233.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.81 17.81 18.54 10.45 6.78 6.16 5.54 21.46%
  YoY % 0.00% -3.94% 77.42% 54.13% 10.06% 11.19% -
  Horiz. % 321.48% 321.48% 334.66% 188.63% 122.38% 111.19% 100.00%
EPS 2.99 2.27 3.28 3.21 1.68 1.50 1.14 17.42%
  YoY % 31.72% -30.79% 2.18% 91.07% 12.00% 31.58% -
  Horiz. % 262.28% 199.12% 287.72% 281.58% 147.37% 131.58% 100.00%
DPS 1.80 1.89 3.20 0.00 0.74 0.41 0.78 14.94%
  YoY % -4.76% -40.94% 0.00% 0.00% 80.49% -47.44% -
  Horiz. % 230.77% 242.31% 410.26% 0.00% 94.87% 52.56% 100.00%
NAPS 0.4295 0.4202 0.4018 0.3138 0.3038 0.2798 0.0847 31.04%
  YoY % 2.21% 4.58% 28.04% 3.29% 8.58% 230.34% -
  Horiz. % 507.08% 496.10% 474.38% 370.48% 358.68% 330.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7800 0.7800 1.2500 0.7500 0.8850 0.7800 1.0500 -
P/RPS 4.09 4.09 6.02 5.63 10.44 9.32 9.86 -13.63%
  YoY % 0.00% -32.06% 6.93% -46.07% 12.02% -5.48% -
  Horiz. % 41.48% 41.48% 61.05% 57.10% 105.88% 94.52% 100.00%
P/EPS 24.38 32.10 33.99 18.35 42.06 38.36 47.72 -10.58%
  YoY % -24.05% -5.56% 85.23% -56.37% 9.65% -19.61% -
  Horiz. % 51.09% 67.27% 71.23% 38.45% 88.14% 80.39% 100.00%
EY 4.10 3.12 2.94 5.45 2.38 2.61 2.10 11.78%
  YoY % 31.41% 6.12% -46.06% 128.99% -8.81% 24.29% -
  Horiz. % 195.24% 148.57% 140.00% 259.52% 113.33% 124.29% 100.00%
DY 2.47 2.60 2.87 0.00 1.05 0.71 1.43 9.53%
  YoY % -5.00% -9.41% 0.00% 0.00% 47.89% -50.35% -
  Horiz. % 172.73% 181.82% 200.70% 0.00% 73.43% 49.65% 100.00%
P/NAPS 1.70 1.73 2.78 1.88 2.33 2.05 6.45 -19.91%
  YoY % -1.73% -37.77% 47.87% -19.31% 13.66% -68.22% -
  Horiz. % 26.36% 26.82% 43.10% 29.15% 36.12% 31.78% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 -
Price 0.8650 0.7300 1.1200 0.7300 0.8100 0.7500 0.9200 -
P/RPS 4.53 3.83 5.39 5.48 9.55 8.96 8.64 -10.19%
  YoY % 18.28% -28.94% -1.64% -42.62% 6.58% 3.70% -
  Horiz. % 52.43% 44.33% 62.38% 63.43% 110.53% 103.70% 100.00%
P/EPS 27.04 30.04 30.45 17.86 38.49 36.89 41.81 -7.00%
  YoY % -9.99% -1.35% 70.49% -53.60% 4.34% -11.77% -
  Horiz. % 64.67% 71.85% 72.83% 42.72% 92.06% 88.23% 100.00%
EY 3.70 3.33 3.28 5.60 2.60 2.71 2.39 7.55%
  YoY % 11.11% 1.52% -41.43% 115.38% -4.06% 13.39% -
  Horiz. % 154.81% 139.33% 137.24% 234.31% 108.79% 113.39% 100.00%
DY 2.23 2.78 3.20 0.00 1.14 0.74 1.63 5.36%
  YoY % -19.78% -13.13% 0.00% 0.00% 54.05% -54.60% -
  Horiz. % 136.81% 170.55% 196.32% 0.00% 69.94% 45.40% 100.00%
P/NAPS 1.88 1.62 2.49 1.83 2.13 1.97 5.65 -16.74%
  YoY % 16.05% -34.94% 36.07% -14.08% 8.12% -65.13% -
  Horiz. % 33.27% 28.67% 44.07% 32.39% 37.70% 34.87% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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