Highlights

[N2N] YoY TTM Result on 2017-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     8.86%    YoY -     82.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 112,591 106,668 107,922 80,144 41,100 37,459 34,429 21.81%
  YoY % 5.55% -1.16% 34.66% 95.00% 9.72% 8.80% -
  Horiz. % 327.02% 309.82% 313.46% 232.78% 119.38% 108.80% 100.00%
PBT 25,355 19,209 23,057 20,749 12,332 9,022 7,155 23.45%
  YoY % 32.00% -16.69% 11.12% 68.25% 36.69% 26.09% -
  Horiz. % 354.37% 268.47% 322.25% 289.99% 172.35% 126.09% 100.00%
Tax -3,789 -2,721 -6,619 -18 -1,023 -13 -188 64.89%
  YoY % -39.25% 58.89% -36,672.22% 98.24% -7,769.23% 93.09% -
  Horiz. % 2,015.43% 1,447.34% 3,520.74% 9.57% 544.15% 6.91% 100.00%
NP 21,566 16,488 16,438 20,731 11,309 9,009 6,967 20.70%
  YoY % 30.80% 0.30% -20.71% 83.31% 25.53% 29.31% -
  Horiz. % 309.54% 236.66% 235.94% 297.56% 162.32% 129.31% 100.00%
NP to SH 21,997 16,913 16,757 20,873 11,466 9,012 6,967 21.10%
  YoY % 30.06% 0.93% -19.72% 82.04% 27.23% 29.35% -
  Horiz. % 315.73% 242.76% 240.52% 299.60% 164.58% 129.35% 100.00%
Tax Rate 14.94 % 14.17 % 28.71 % 0.09 % 8.30 % 0.14 % 2.63 % 33.54%
  YoY % 5.43% -50.64% 31,800.00% -98.92% 5,828.57% -94.68% -
  Horiz. % 568.06% 538.78% 1,091.63% 3.42% 315.59% 5.32% 100.00%
Total Cost 91,025 90,180 91,484 59,413 29,791 28,450 27,462 22.08%
  YoY % 0.94% -1.43% 53.98% 99.43% 4.71% 3.60% -
  Horiz. % 331.46% 328.38% 333.13% 216.35% 108.48% 103.60% 100.00%
Net Worth 267,975 256,810 263,005 187,804 181,650 163,293 157,790 9.22%
  YoY % 4.35% -2.36% 40.04% 3.39% 11.24% 3.49% -
  Horiz. % 169.83% 162.75% 166.68% 119.02% 115.12% 103.49% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 10,756 11,319 14,430 4,695 9,205 0 7,109 7.14%
  YoY % -4.98% -21.56% 207.34% -49.00% 0.00% 0.00% -
  Horiz. % 151.30% 159.22% 202.97% 66.04% 129.48% 0.00% 100.00%
Div Payout % 48.90 % 66.93 % 86.11 % 22.49 % 80.28 % - % 102.04 % -11.53%
  YoY % -26.94% -22.27% 282.88% -71.99% 0.00% 0.00% -
  Horiz. % 47.92% 65.59% 84.39% 22.04% 78.68% 0.00% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 267,975 256,810 263,005 187,804 181,650 163,293 157,790 9.22%
  YoY % 4.35% -2.36% 40.04% 3.39% 11.24% 3.49% -
  Horiz. % 169.83% 162.75% 166.68% 119.02% 115.12% 103.49% 100.00%
NOSH 558,283 558,283 571,750 469,512 478,028 441,333 349,636 8.10%
  YoY % 0.00% -2.36% 21.78% -1.78% 8.31% 26.23% -
  Horiz. % 159.68% 159.68% 163.53% 134.29% 136.72% 126.23% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 19.15 % 15.46 % 15.23 % 25.87 % 27.52 % 24.05 % 20.24 % -0.92%
  YoY % 23.87% 1.51% -41.13% -6.00% 14.43% 18.82% -
  Horiz. % 94.61% 76.38% 75.25% 127.82% 135.97% 118.82% 100.00%
ROE 8.21 % 6.59 % 6.37 % 11.11 % 6.31 % 5.52 % 4.42 % 10.86%
  YoY % 24.58% 3.45% -42.66% 76.07% 14.31% 24.89% -
  Horiz. % 185.75% 149.10% 144.12% 251.36% 142.76% 124.89% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 20.17 19.11 18.88 17.07 8.60 8.49 9.85 12.68%
  YoY % 5.55% 1.22% 10.60% 98.49% 1.30% -13.81% -
  Horiz. % 204.77% 194.01% 191.68% 173.30% 87.31% 86.19% 100.00%
EPS 3.94 3.03 2.93 4.45 2.40 2.04 1.99 12.05%
  YoY % 30.03% 3.41% -34.16% 85.42% 17.65% 2.51% -
  Horiz. % 197.99% 152.26% 147.24% 223.62% 120.60% 102.51% 100.00%
DPS 1.93 2.03 2.52 1.00 1.93 0.00 2.03 -0.84%
  YoY % -4.93% -19.44% 152.00% -48.19% 0.00% 0.00% -
  Horiz. % 95.07% 100.00% 124.14% 49.26% 95.07% 0.00% 100.00%
NAPS 0.4800 0.4600 0.4600 0.4000 0.3800 0.3700 0.4513 1.03%
  YoY % 4.35% 0.00% 15.00% 5.26% 2.70% -18.01% -
  Horiz. % 106.36% 101.93% 101.93% 88.63% 84.20% 81.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.83 17.84 18.05 13.40 6.87 6.27 5.76 21.80%
  YoY % 5.55% -1.16% 34.70% 95.05% 9.57% 8.85% -
  Horiz. % 326.91% 309.72% 313.37% 232.64% 119.27% 108.85% 100.00%
EPS 3.68 2.83 2.80 3.49 1.92 1.51 1.17 21.02%
  YoY % 30.04% 1.07% -19.77% 81.77% 27.15% 29.06% -
  Horiz. % 314.53% 241.88% 239.32% 298.29% 164.10% 129.06% 100.00%
DPS 1.80 1.89 2.41 0.79 1.54 0.00 1.19 7.13%
  YoY % -4.76% -21.58% 205.06% -48.70% 0.00% 0.00% -
  Horiz. % 151.26% 158.82% 202.52% 66.39% 129.41% 0.00% 100.00%
NAPS 0.4482 0.4295 0.4399 0.3141 0.3038 0.2731 0.2639 9.22%
  YoY % 4.35% -2.36% 40.05% 3.39% 11.24% 3.49% -
  Horiz. % 169.84% 162.75% 166.69% 119.02% 115.12% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.6750 0.7200 1.2600 0.9350 0.8050 0.6900 0.8800 -
P/RPS 3.35 3.77 6.68 5.48 9.36 8.13 8.94 -15.08%
  YoY % -11.14% -43.56% 21.90% -41.45% 15.13% -9.06% -
  Horiz. % 37.47% 42.17% 74.72% 61.30% 104.70% 90.94% 100.00%
P/EPS 17.13 23.77 42.99 21.03 33.56 33.79 44.16 -14.59%
  YoY % -27.93% -44.71% 104.42% -37.34% -0.68% -23.48% -
  Horiz. % 38.79% 53.83% 97.35% 47.62% 76.00% 76.52% 100.00%
EY 5.84 4.21 2.33 4.75 2.98 2.96 2.26 17.13%
  YoY % 38.72% 80.69% -50.95% 59.40% 0.68% 30.97% -
  Horiz. % 258.41% 186.28% 103.10% 210.18% 131.86% 130.97% 100.00%
DY 2.85 2.82 2.00 1.07 2.39 0.00 2.31 3.56%
  YoY % 1.06% 41.00% 86.92% -55.23% 0.00% 0.00% -
  Horiz. % 123.38% 122.08% 86.58% 46.32% 103.46% 0.00% 100.00%
P/NAPS 1.41 1.57 2.74 2.34 2.12 1.86 1.95 -5.26%
  YoY % -10.19% -42.70% 17.09% 10.38% 13.98% -4.62% -
  Horiz. % 72.31% 80.51% 140.51% 120.00% 108.72% 95.38% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 -
Price 0.7350 0.7250 1.1300 0.9500 0.7600 0.9650 0.8500 -
P/RPS 3.64 3.79 5.99 5.57 8.84 11.37 8.63 -13.39%
  YoY % -3.96% -36.73% 7.54% -36.99% -22.25% 31.75% -
  Horiz. % 42.18% 43.92% 69.41% 64.54% 102.43% 131.75% 100.00%
P/EPS 18.65 23.93 38.56 21.37 31.69 47.26 42.66 -12.87%
  YoY % -22.06% -37.94% 80.44% -32.57% -32.95% 10.78% -
  Horiz. % 43.72% 56.09% 90.39% 50.09% 74.29% 110.78% 100.00%
EY 5.36 4.18 2.59 4.68 3.16 2.12 2.34 14.80%
  YoY % 28.23% 61.39% -44.66% 48.10% 49.06% -9.40% -
  Horiz. % 229.06% 178.63% 110.68% 200.00% 135.04% 90.60% 100.00%
DY 2.62 2.80 2.23 1.05 2.53 0.00 2.39 1.54%
  YoY % -6.43% 25.56% 112.38% -58.50% 0.00% 0.00% -
  Horiz. % 109.62% 117.15% 93.31% 43.93% 105.86% 0.00% 100.00%
P/NAPS 1.53 1.58 2.46 2.38 2.00 2.61 1.88 -3.37%
  YoY % -3.16% -35.77% 3.36% 19.00% -23.37% 38.83% -
  Horiz. % 81.38% 84.04% 130.85% 126.60% 106.38% 138.83% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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