Highlights

[N2N] YoY TTM Result on 2015-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     0.70%    YoY -     29.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 107,922 80,144 41,100 37,459 34,429 30,239 24,954 27.63%
  YoY % 34.66% 95.00% 9.72% 8.80% 13.86% 21.18% -
  Horiz. % 432.48% 321.17% 164.70% 150.11% 137.97% 121.18% 100.00%
PBT 23,057 20,749 12,332 9,022 7,155 4,684 2,064 49.49%
  YoY % 11.12% 68.25% 36.69% 26.09% 52.75% 126.94% -
  Horiz. % 1,117.10% 1,005.28% 597.48% 437.11% 346.66% 226.94% 100.00%
Tax -6,619 -18 -1,023 -13 -188 -220 -132 91.97%
  YoY % -36,672.22% 98.24% -7,769.23% 93.09% 14.55% -66.67% -
  Horiz. % 5,014.39% 13.64% 775.00% 9.85% 142.42% 166.67% 100.00%
NP 16,438 20,731 11,309 9,009 6,967 4,464 1,932 42.86%
  YoY % -20.71% 83.31% 25.53% 29.31% 56.07% 131.06% -
  Horiz. % 850.83% 1,073.03% 585.35% 466.30% 360.61% 231.06% 100.00%
NP to SH 16,757 20,873 11,466 9,012 6,967 4,464 1,932 43.32%
  YoY % -19.72% 82.04% 27.23% 29.35% 56.07% 131.06% -
  Horiz. % 867.34% 1,080.38% 593.48% 466.46% 360.61% 231.06% 100.00%
Tax Rate 28.71 % 0.09 % 8.30 % 0.14 % 2.63 % 4.70 % 6.40 % 28.41%
  YoY % 31,800.00% -98.92% 5,828.57% -94.68% -44.04% -26.56% -
  Horiz. % 448.59% 1.41% 129.69% 2.19% 41.09% 73.44% 100.00%
Total Cost 91,484 59,413 29,791 28,450 27,462 25,775 23,022 25.84%
  YoY % 53.98% 99.43% 4.71% 3.60% 6.55% 11.96% -
  Horiz. % 397.38% 258.07% 129.40% 123.58% 119.29% 111.96% 100.00%
Net Worth 263,005 187,804 181,650 163,293 157,790 46,807 40,598 36.51%
  YoY % 40.04% 3.39% 11.24% 3.49% 237.10% 15.29% -
  Horiz. % 647.81% 462.59% 447.43% 402.21% 388.66% 115.29% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 14,430 4,695 9,205 0 7,109 0 0 -
  YoY % 207.34% -49.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.97% 66.04% 129.48% 0.00% 100.00% - -
Div Payout % 86.11 % 22.49 % 80.28 % - % 102.04 % - % - % -
  YoY % 282.88% -71.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.39% 22.04% 78.68% 0.00% 100.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 263,005 187,804 181,650 163,293 157,790 46,807 40,598 36.51%
  YoY % 40.04% 3.39% 11.24% 3.49% 237.10% 15.29% -
  Horiz. % 647.81% 462.59% 447.43% 402.21% 388.66% 115.29% 100.00%
NOSH 571,750 469,512 478,028 441,333 349,636 299,666 305,714 10.99%
  YoY % 21.78% -1.78% 8.31% 26.23% 16.68% -1.98% -
  Horiz. % 187.02% 153.58% 156.36% 144.36% 114.37% 98.02% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 15.23 % 25.87 % 27.52 % 24.05 % 20.24 % 14.76 % 7.74 % 11.94%
  YoY % -41.13% -6.00% 14.43% 18.82% 37.13% 90.70% -
  Horiz. % 196.77% 334.24% 355.56% 310.72% 261.50% 190.70% 100.00%
ROE 6.37 % 11.11 % 6.31 % 5.52 % 4.42 % 9.54 % 4.76 % 4.97%
  YoY % -42.66% 76.07% 14.31% 24.89% -53.67% 100.42% -
  Horiz. % 133.82% 233.40% 132.56% 115.97% 92.86% 200.42% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.88 17.07 8.60 8.49 9.85 10.09 8.16 15.00%
  YoY % 10.60% 98.49% 1.30% -13.81% -2.38% 23.65% -
  Horiz. % 231.37% 209.19% 105.39% 104.04% 120.71% 123.65% 100.00%
EPS 2.93 4.45 2.40 2.04 1.99 1.49 0.63 29.18%
  YoY % -34.16% 85.42% 17.65% 2.51% 33.56% 136.51% -
  Horiz. % 465.08% 706.35% 380.95% 323.81% 315.87% 236.51% 100.00%
DPS 2.52 1.00 1.93 0.00 2.03 0.00 0.00 -
  YoY % 152.00% -48.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.14% 49.26% 95.07% 0.00% 100.00% - -
NAPS 0.4600 0.4000 0.3800 0.3700 0.4513 0.1562 0.1328 22.99%
  YoY % 15.00% 5.26% 2.70% -18.01% 188.92% 17.62% -
  Horiz. % 346.39% 301.20% 286.14% 278.61% 339.83% 117.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.05 13.40 6.87 6.27 5.76 5.06 4.17 27.65%
  YoY % 34.70% 95.05% 9.57% 8.85% 13.83% 21.34% -
  Horiz. % 432.85% 321.34% 164.75% 150.36% 138.13% 121.34% 100.00%
EPS 2.80 3.49 1.92 1.51 1.17 0.75 0.32 43.53%
  YoY % -19.77% 81.77% 27.15% 29.06% 56.00% 134.38% -
  Horiz. % 875.00% 1,090.62% 600.00% 471.88% 365.62% 234.38% 100.00%
DPS 2.41 0.79 1.54 0.00 1.19 0.00 0.00 -
  YoY % 205.06% -48.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.52% 66.39% 129.41% 0.00% 100.00% - -
NAPS 0.4399 0.3141 0.3038 0.2731 0.2639 0.0783 0.0679 36.52%
  YoY % 40.05% 3.39% 11.24% 3.49% 237.04% 15.32% -
  Horiz. % 647.86% 462.59% 447.42% 402.21% 388.66% 115.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.2600 0.9350 0.8050 0.6900 0.8800 0.4500 0.5000 -
P/RPS 6.68 5.48 9.36 8.13 8.94 4.46 6.13 1.44%
  YoY % 21.90% -41.45% 15.13% -9.06% 100.45% -27.24% -
  Horiz. % 108.97% 89.40% 152.69% 132.63% 145.84% 72.76% 100.00%
P/EPS 42.99 21.03 33.56 33.79 44.16 30.21 79.12 -9.66%
  YoY % 104.42% -37.34% -0.68% -23.48% 46.18% -61.82% -
  Horiz. % 54.34% 26.58% 42.42% 42.71% 55.81% 38.18% 100.00%
EY 2.33 4.75 2.98 2.96 2.26 3.31 1.26 10.78%
  YoY % -50.95% 59.40% 0.68% 30.97% -31.72% 162.70% -
  Horiz. % 184.92% 376.98% 236.51% 234.92% 179.37% 262.70% 100.00%
DY 2.00 1.07 2.39 0.00 2.31 0.00 0.00 -
  YoY % 86.92% -55.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.58% 46.32% 103.46% 0.00% 100.00% - -
P/NAPS 2.74 2.34 2.12 1.86 1.95 2.88 3.77 -5.18%
  YoY % 17.09% 10.38% 13.98% -4.62% -32.29% -23.61% -
  Horiz. % 72.68% 62.07% 56.23% 49.34% 51.72% 76.39% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 26/11/13 27/11/12 -
Price 1.1300 0.9500 0.7600 0.9650 0.8500 0.4900 0.4900 -
P/RPS 5.99 5.57 8.84 11.37 8.63 4.86 6.00 -0.03%
  YoY % 7.54% -36.99% -22.25% 31.75% 77.57% -19.00% -
  Horiz. % 99.83% 92.83% 147.33% 189.50% 143.83% 81.00% 100.00%
P/EPS 38.56 21.37 31.69 47.26 42.66 32.89 77.54 -10.99%
  YoY % 80.44% -32.57% -32.95% 10.78% 29.71% -57.58% -
  Horiz. % 49.73% 27.56% 40.87% 60.95% 55.02% 42.42% 100.00%
EY 2.59 4.68 3.16 2.12 2.34 3.04 1.29 12.31%
  YoY % -44.66% 48.10% 49.06% -9.40% -23.03% 135.66% -
  Horiz. % 200.78% 362.79% 244.96% 164.34% 181.40% 235.66% 100.00%
DY 2.23 1.05 2.53 0.00 2.39 0.00 0.00 -
  YoY % 112.38% -58.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.31% 43.93% 105.86% 0.00% 100.00% - -
P/NAPS 2.46 2.38 2.00 2.61 1.88 3.14 3.69 -6.53%
  YoY % 3.36% 19.00% -23.37% 38.83% -40.13% -14.91% -
  Horiz. % 66.67% 64.50% 54.20% 70.73% 50.95% 85.09% 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