Highlights

[N2N] YoY TTM Result on 2018-09-30 [#3]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -14.66%    YoY -     -19.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 113,251 112,591 106,668 107,922 80,144 41,100 37,459 20.23%
  YoY % 0.59% 5.55% -1.16% 34.66% 95.00% 9.72% -
  Horiz. % 302.33% 300.57% 284.76% 288.11% 213.95% 109.72% 100.00%
PBT 16,369 25,355 19,209 23,057 20,749 12,332 9,022 10.43%
  YoY % -35.44% 32.00% -16.69% 11.12% 68.25% 36.69% -
  Horiz. % 181.43% 281.04% 212.91% 255.56% 229.98% 136.69% 100.00%
Tax 3,479 -3,789 -2,721 -6,619 -18 -1,023 -13 -
  YoY % 191.82% -39.25% 58.89% -36,672.22% 98.24% -7,769.23% -
  Horiz. % -26,761.54% 29,146.15% 20,930.77% 50,915.38% 138.46% 7,869.23% 100.00%
NP 19,848 21,566 16,488 16,438 20,731 11,309 9,009 14.06%
  YoY % -7.97% 30.80% 0.30% -20.71% 83.31% 25.53% -
  Horiz. % 220.31% 239.38% 183.02% 182.46% 230.11% 125.53% 100.00%
NP to SH 20,999 21,997 16,913 16,757 20,873 11,466 9,012 15.13%
  YoY % -4.54% 30.06% 0.93% -19.72% 82.04% 27.23% -
  Horiz. % 233.01% 244.09% 187.67% 185.94% 231.61% 127.23% 100.00%
Tax Rate -21.25 % 14.94 % 14.17 % 28.71 % 0.09 % 8.30 % 0.14 % -
  YoY % -242.24% 5.43% -50.64% 31,800.00% -98.92% 5,828.57% -
  Horiz. % -15,178.57% 10,671.43% 10,121.43% 20,507.14% 64.29% 5,928.57% 100.00%
Total Cost 93,403 91,025 90,180 91,484 59,413 29,791 28,450 21.89%
  YoY % 2.61% 0.94% -1.43% 53.98% 99.43% 4.71% -
  Horiz. % 328.31% 319.95% 316.98% 321.56% 208.83% 104.71% 100.00%
Net Worth 267,937 267,975 256,810 263,005 187,804 181,650 163,293 8.60%
  YoY % -0.01% 4.35% -2.36% 40.04% 3.39% 11.24% -
  Horiz. % 164.08% 164.11% 157.27% 161.06% 115.01% 111.24% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 25,119 10,756 11,319 14,430 4,695 9,205 0 -
  YoY % 133.53% -4.98% -21.56% 207.34% -49.00% 0.00% -
  Horiz. % 272.88% 116.85% 122.97% 156.76% 51.00% 100.00% -
Div Payout % 119.62 % 48.90 % 66.93 % 86.11 % 22.49 % 80.28 % - % -
  YoY % 144.62% -26.94% -22.27% 282.88% -71.99% 0.00% -
  Horiz. % 149.00% 60.91% 83.37% 107.26% 28.01% 100.00% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 267,937 267,975 256,810 263,005 187,804 181,650 163,293 8.60%
  YoY % -0.01% 4.35% -2.36% 40.04% 3.39% 11.24% -
  Horiz. % 164.08% 164.11% 157.27% 161.06% 115.01% 111.24% 100.00%
NOSH 558,204 558,283 558,283 571,750 469,512 478,028 441,333 3.99%
  YoY % -0.01% 0.00% -2.36% 21.78% -1.78% 8.31% -
  Horiz. % 126.48% 126.50% 126.50% 129.55% 106.38% 108.31% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 17.53 % 19.15 % 15.46 % 15.23 % 25.87 % 27.52 % 24.05 % -5.13%
  YoY % -8.46% 23.87% 1.51% -41.13% -6.00% 14.43% -
  Horiz. % 72.89% 79.63% 64.28% 63.33% 107.57% 114.43% 100.00%
ROE 7.84 % 8.21 % 6.59 % 6.37 % 11.11 % 6.31 % 5.52 % 6.02%
  YoY % -4.51% 24.58% 3.45% -42.66% 76.07% 14.31% -
  Horiz. % 142.03% 148.73% 119.38% 115.40% 201.27% 114.31% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 20.29 20.17 19.11 18.88 17.07 8.60 8.49 15.61%
  YoY % 0.59% 5.55% 1.22% 10.60% 98.49% 1.30% -
  Horiz. % 238.99% 237.57% 225.09% 222.38% 201.06% 101.30% 100.00%
EPS 3.76 3.94 3.03 2.93 4.45 2.40 2.04 10.72%
  YoY % -4.57% 30.03% 3.41% -34.16% 85.42% 17.65% -
  Horiz. % 184.31% 193.14% 148.53% 143.63% 218.14% 117.65% 100.00%
DPS 4.50 1.93 2.03 2.52 1.00 1.93 0.00 -
  YoY % 133.16% -4.93% -19.44% 152.00% -48.19% 0.00% -
  Horiz. % 233.16% 100.00% 105.18% 130.57% 51.81% 100.00% -
NAPS 0.4800 0.4800 0.4600 0.4600 0.4000 0.3800 0.3700 4.43%
  YoY % 0.00% 4.35% 0.00% 15.00% 5.26% 2.70% -
  Horiz. % 129.73% 129.73% 124.32% 124.32% 108.11% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 18.94 18.83 17.84 18.05 13.40 6.87 6.27 20.21%
  YoY % 0.58% 5.55% -1.16% 34.70% 95.05% 9.57% -
  Horiz. % 302.07% 300.32% 284.53% 287.88% 213.72% 109.57% 100.00%
EPS 3.51 3.68 2.83 2.80 3.49 1.92 1.51 15.08%
  YoY % -4.62% 30.04% 1.07% -19.77% 81.77% 27.15% -
  Horiz. % 232.45% 243.71% 187.42% 185.43% 231.13% 127.15% 100.00%
DPS 4.20 1.80 1.89 2.41 0.79 1.54 0.00 -
  YoY % 133.33% -4.76% -21.58% 205.06% -48.70% 0.00% -
  Horiz. % 272.73% 116.88% 122.73% 156.49% 51.30% 100.00% -
NAPS 0.4481 0.4482 0.4295 0.4399 0.3141 0.3038 0.2731 8.59%
  YoY % -0.02% 4.35% -2.36% 40.05% 3.39% 11.24% -
  Horiz. % 164.08% 164.12% 157.27% 161.08% 115.01% 111.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.7250 0.6750 0.7200 1.2600 0.9350 0.8050 0.6900 -
P/RPS 3.57 3.35 3.77 6.68 5.48 9.36 8.13 -12.81%
  YoY % 6.57% -11.14% -43.56% 21.90% -41.45% 15.13% -
  Horiz. % 43.91% 41.21% 46.37% 82.16% 67.40% 115.13% 100.00%
P/EPS 19.27 17.13 23.77 42.99 21.03 33.56 33.79 -8.93%
  YoY % 12.49% -27.93% -44.71% 104.42% -37.34% -0.68% -
  Horiz. % 57.03% 50.70% 70.35% 127.23% 62.24% 99.32% 100.00%
EY 5.19 5.84 4.21 2.33 4.75 2.98 2.96 9.80%
  YoY % -11.13% 38.72% 80.69% -50.95% 59.40% 0.68% -
  Horiz. % 175.34% 197.30% 142.23% 78.72% 160.47% 100.68% 100.00%
DY 6.21 2.85 2.82 2.00 1.07 2.39 0.00 -
  YoY % 117.89% 1.06% 41.00% 86.92% -55.23% 0.00% -
  Horiz. % 259.83% 119.25% 117.99% 83.68% 44.77% 100.00% -
P/NAPS 1.51 1.41 1.57 2.74 2.34 2.12 1.86 -3.41%
  YoY % 7.09% -10.19% -42.70% 17.09% 10.38% 13.98% -
  Horiz. % 81.18% 75.81% 84.41% 147.31% 125.81% 113.98% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 -
Price 0.6550 0.7350 0.7250 1.1300 0.9500 0.7600 0.9650 -
P/RPS 3.23 3.64 3.79 5.99 5.57 8.84 11.37 -18.91%
  YoY % -11.26% -3.96% -36.73% 7.54% -36.99% -22.25% -
  Horiz. % 28.41% 32.01% 33.33% 52.68% 48.99% 77.75% 100.00%
P/EPS 17.41 18.65 23.93 38.56 21.37 31.69 47.26 -15.32%
  YoY % -6.65% -22.06% -37.94% 80.44% -32.57% -32.95% -
  Horiz. % 36.84% 39.46% 50.63% 81.59% 45.22% 67.05% 100.00%
EY 5.74 5.36 4.18 2.59 4.68 3.16 2.12 18.04%
  YoY % 7.09% 28.23% 61.39% -44.66% 48.10% 49.06% -
  Horiz. % 270.75% 252.83% 197.17% 122.17% 220.75% 149.06% 100.00%
DY 6.87 2.62 2.80 2.23 1.05 2.53 0.00 -
  YoY % 162.21% -6.43% 25.56% 112.38% -58.50% 0.00% -
  Horiz. % 271.54% 103.56% 110.67% 88.14% 41.50% 100.00% -
P/NAPS 1.36 1.53 1.58 2.46 2.38 2.00 2.61 -10.29%
  YoY % -11.11% -3.16% -35.77% 3.36% 19.00% -23.37% -
  Horiz. % 52.11% 58.62% 60.54% 94.25% 91.19% 76.63% 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

588  259  522  917 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.03 
 KANGER 0.02-0.01 
 AIRASIA-LR 0.01-0.01 
 BCMALL 0.025-0.01 
 KANGER-WB 0.005-0.005 
 GOCEAN 0.030.00 
 XOX 0.030.00 
 HSI-CI9 0.375+0.085 
 KNM 0.14-0.01 
 IMPIANA 0.095+0.005 
PARTNERS & BROKERS