Highlights

[N2N] YoY TTM Result on 2014-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     1.83%    YoY -     56.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 80,144 41,100 37,459 34,429 30,239 24,954 19,143 26.93%
  YoY % 95.00% 9.72% 8.80% 13.86% 21.18% 30.36% -
  Horiz. % 418.66% 214.70% 195.68% 179.85% 157.96% 130.36% 100.00%
PBT 20,749 12,332 9,022 7,155 4,684 2,064 -1,573 -
  YoY % 68.25% 36.69% 26.09% 52.75% 126.94% 231.21% -
  Horiz. % -1,319.07% -783.98% -573.55% -454.86% -297.77% -131.21% 100.00%
Tax -18 -1,023 -13 -188 -220 -132 -209 -33.52%
  YoY % 98.24% -7,769.23% 93.09% 14.55% -66.67% 36.84% -
  Horiz. % 8.61% 489.47% 6.22% 89.95% 105.26% 63.16% 100.00%
NP 20,731 11,309 9,009 6,967 4,464 1,932 -1,782 -
  YoY % 83.31% 25.53% 29.31% 56.07% 131.06% 208.42% -
  Horiz. % -1,163.36% -634.62% -505.56% -390.97% -250.51% -108.42% 100.00%
NP to SH 20,873 11,466 9,012 6,967 4,464 1,932 -1,782 -
  YoY % 82.04% 27.23% 29.35% 56.07% 131.06% 208.42% -
  Horiz. % -1,171.32% -643.43% -505.72% -390.97% -250.51% -108.42% 100.00%
Tax Rate 0.09 % 8.30 % 0.14 % 2.63 % 4.70 % 6.40 % - % -
  YoY % -98.92% 5,828.57% -94.68% -44.04% -26.56% 0.00% -
  Horiz. % 1.41% 129.69% 2.19% 41.09% 73.44% 100.00% -
Total Cost 59,413 29,791 28,450 27,462 25,775 23,022 20,925 18.98%
  YoY % 99.43% 4.71% 3.60% 6.55% 11.96% 10.02% -
  Horiz. % 283.93% 142.37% 135.96% 131.24% 123.18% 110.02% 100.00%
Net Worth 187,804 181,650 163,293 157,790 46,807 40,598 37,548 30.74%
  YoY % 3.39% 11.24% 3.49% 237.10% 15.29% 8.12% -
  Horiz. % 500.16% 483.77% 434.88% 420.23% 124.66% 108.12% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,695 9,205 0 7,109 0 0 0 -
  YoY % -49.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.04% 129.48% 0.00% 100.00% - - -
Div Payout % 22.49 % 80.28 % - % 102.04 % - % - % - % -
  YoY % -71.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.04% 78.68% 0.00% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 187,804 181,650 163,293 157,790 46,807 40,598 37,548 30.74%
  YoY % 3.39% 11.24% 3.49% 237.10% 15.29% 8.12% -
  Horiz. % 500.16% 483.77% 434.88% 420.23% 124.66% 108.12% 100.00%
NOSH 469,512 478,028 441,333 349,636 299,666 305,714 294,499 8.08%
  YoY % -1.78% 8.31% 26.23% 16.68% -1.98% 3.81% -
  Horiz. % 159.43% 162.32% 149.86% 118.72% 101.75% 103.81% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 25.87 % 27.52 % 24.05 % 20.24 % 14.76 % 7.74 % -9.31 % -
  YoY % -6.00% 14.43% 18.82% 37.13% 90.70% 183.14% -
  Horiz. % -277.87% -295.60% -258.32% -217.40% -158.54% -83.14% 100.00%
ROE 11.11 % 6.31 % 5.52 % 4.42 % 9.54 % 4.76 % -4.75 % -
  YoY % 76.07% 14.31% 24.89% -53.67% 100.42% 200.21% -
  Horiz. % -233.89% -132.84% -116.21% -93.05% -200.84% -100.21% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.07 8.60 8.49 9.85 10.09 8.16 6.50 17.44%
  YoY % 98.49% 1.30% -13.81% -2.38% 23.65% 25.54% -
  Horiz. % 262.62% 132.31% 130.62% 151.54% 155.23% 125.54% 100.00%
EPS 4.45 2.40 2.04 1.99 1.49 0.63 -0.61 -
  YoY % 85.42% 17.65% 2.51% 33.56% 136.51% 203.28% -
  Horiz. % -729.51% -393.44% -334.43% -326.23% -244.26% -103.28% 100.00%
DPS 1.00 1.93 0.00 2.03 0.00 0.00 0.00 -
  YoY % -48.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.26% 95.07% 0.00% 100.00% - - -
NAPS 0.4000 0.3800 0.3700 0.4513 0.1562 0.1328 0.1275 20.97%
  YoY % 5.26% 2.70% -18.01% 188.92% 17.62% 4.16% -
  Horiz. % 313.73% 298.04% 290.20% 353.96% 122.51% 104.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.40 6.87 6.27 5.76 5.06 4.17 3.20 26.93%
  YoY % 95.05% 9.57% 8.85% 13.83% 21.34% 30.31% -
  Horiz. % 418.75% 214.69% 195.94% 180.00% 158.12% 130.31% 100.00%
EPS 3.49 1.92 1.51 1.17 0.75 0.32 -0.30 -
  YoY % 81.77% 27.15% 29.06% 56.00% 134.38% 206.67% -
  Horiz. % -1,163.33% -640.00% -503.33% -390.00% -250.00% -106.67% 100.00%
DPS 0.79 1.54 0.00 1.19 0.00 0.00 0.00 -
  YoY % -48.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.39% 129.41% 0.00% 100.00% - - -
NAPS 0.3141 0.3038 0.2731 0.2639 0.0783 0.0679 0.0628 30.74%
  YoY % 3.39% 11.24% 3.49% 237.04% 15.32% 8.12% -
  Horiz. % 500.16% 483.76% 434.87% 420.22% 124.68% 108.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.9350 0.8050 0.6900 0.8800 0.4500 0.5000 0.2700 -
P/RPS 5.48 9.36 8.13 8.94 4.46 6.13 4.15 4.74%
  YoY % -41.45% 15.13% -9.06% 100.45% -27.24% 47.71% -
  Horiz. % 132.05% 225.54% 195.90% 215.42% 107.47% 147.71% 100.00%
P/EPS 21.03 33.56 33.79 44.16 30.21 79.12 -44.62 -
  YoY % -37.34% -0.68% -23.48% 46.18% -61.82% 277.32% -
  Horiz. % -47.13% -75.21% -75.73% -98.97% -67.71% -177.32% 100.00%
EY 4.75 2.98 2.96 2.26 3.31 1.26 -2.24 -
  YoY % 59.40% 0.68% 30.97% -31.72% 162.70% 156.25% -
  Horiz. % -212.05% -133.04% -132.14% -100.89% -147.77% -56.25% 100.00%
DY 1.07 2.39 0.00 2.31 0.00 0.00 0.00 -
  YoY % -55.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.32% 103.46% 0.00% 100.00% - - -
P/NAPS 2.34 2.12 1.86 1.95 2.88 3.77 2.12 1.66%
  YoY % 10.38% 13.98% -4.62% -32.29% -23.61% 77.83% -
  Horiz. % 110.38% 100.00% 87.74% 91.98% 135.85% 177.83% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 19/11/15 20/11/14 26/11/13 27/11/12 03/11/11 -
Price 0.9500 0.7600 0.9650 0.8500 0.4900 0.4900 0.2300 -
P/RPS 5.57 8.84 11.37 8.63 4.86 6.00 3.54 7.84%
  YoY % -36.99% -22.25% 31.75% 77.57% -19.00% 69.49% -
  Horiz. % 157.34% 249.72% 321.19% 243.79% 137.29% 169.49% 100.00%
P/EPS 21.37 31.69 47.26 42.66 32.89 77.54 -38.01 -
  YoY % -32.57% -32.95% 10.78% 29.71% -57.58% 304.00% -
  Horiz. % -56.22% -83.37% -124.34% -112.23% -86.53% -204.00% 100.00%
EY 4.68 3.16 2.12 2.34 3.04 1.29 -2.63 -
  YoY % 48.10% 49.06% -9.40% -23.03% 135.66% 149.05% -
  Horiz. % -177.95% -120.15% -80.61% -88.97% -115.59% -49.05% 100.00%
DY 1.05 2.53 0.00 2.39 0.00 0.00 0.00 -
  YoY % -58.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.93% 105.86% 0.00% 100.00% - - -
P/NAPS 2.38 2.00 2.61 1.88 3.14 3.69 1.80 4.76%
  YoY % 19.00% -23.37% 38.83% -40.13% -14.91% 105.00% -
  Horiz. % 132.22% 111.11% 145.00% 104.44% 174.44% 205.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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