Highlights

[N2N] YoY TTM Result on 2011-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     17.17%    YoY -     77.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 34,238 31,327 26,611 20,719 14,949 12,271 22,379 7.34%
  YoY % 9.29% 17.72% 28.44% 38.60% 21.82% -45.17% -
  Horiz. % 152.99% 139.98% 118.91% 92.58% 66.80% 54.83% 100.00%
PBT 7,091 6,178 1,948 -1,154 -6,442 -21,594 753 45.29%
  YoY % 14.78% 217.15% 268.80% 82.09% 70.17% -2,967.73% -
  Horiz. % 941.70% 820.45% 258.70% -153.25% -855.51% -2,867.73% 100.00%
Tax -50 -137 -159 -322 -4 -39 3 -
  YoY % 63.50% 13.84% 50.62% -7,950.00% 89.74% -1,400.00% -
  Horiz. % -1,666.67% -4,566.67% -5,300.00% -10,733.33% -133.33% -1,300.00% 100.00%
NP 7,041 6,041 1,789 -1,476 -6,446 -21,633 756 45.03%
  YoY % 16.55% 237.67% 221.21% 77.10% 70.20% -2,961.51% -
  Horiz. % 931.35% 799.07% 236.64% -195.24% -852.65% -2,861.51% 100.00%
NP to SH 7,041 6,041 1,789 -1,476 -6,446 -21,633 756 45.03%
  YoY % 16.55% 237.67% 221.21% 77.10% 70.20% -2,961.51% -
  Horiz. % 931.35% 799.07% 236.64% -195.24% -852.65% -2,861.51% 100.00%
Tax Rate 0.71 % 2.22 % 8.16 % - % - % - % -0.40 % -
  YoY % -68.02% -72.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -177.50% -555.00% -2,040.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 27,197 25,286 24,822 22,195 21,395 33,904 21,623 3.89%
  YoY % 7.56% 1.87% 11.84% 3.74% -36.90% 56.80% -
  Horiz. % 125.78% 116.94% 114.79% 102.65% 98.95% 156.80% 100.00%
Net Worth 139,014 48,849 39,575 38,330 35,516 46,917 68,211 12.59%
  YoY % 184.58% 23.43% 3.25% 7.92% -24.30% -31.22% -
  Horiz. % 203.80% 71.61% 58.02% 56.19% 52.07% 68.78% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 11,773 0 0 0 0 0 3,002 25.56%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 392.09% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 167.22 % - % - % - % - % - % 397.20 % -13.42%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.10% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 139,014 48,849 39,575 38,330 35,516 46,917 68,211 12.59%
  YoY % 184.58% 23.43% 3.25% 7.92% -24.30% -31.22% -
  Horiz. % 203.80% 71.61% 58.02% 56.19% 52.07% 68.78% 100.00%
NOSH 375,714 302,096 295,999 297,368 262,500 298,834 297,607 3.96%
  YoY % 24.37% 2.06% -0.46% 13.28% -12.16% 0.41% -
  Horiz. % 126.24% 101.51% 99.46% 99.92% 88.20% 100.41% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 20.56 % 19.28 % 6.72 % -7.12 % -43.12 % -176.29 % 3.38 % 35.09%
  YoY % 6.64% 186.90% 194.38% 83.49% 75.54% -5,315.68% -
  Horiz. % 608.28% 570.41% 198.82% -210.65% -1,275.74% -5,215.68% 100.00%
ROE 5.06 % 12.37 % 4.52 % -3.85 % -18.15 % -46.11 % 1.11 % 28.75%
  YoY % -59.09% 173.67% 217.40% 78.79% 60.64% -4,254.05% -
  Horiz. % 455.86% 1,114.41% 407.21% -346.85% -1,635.14% -4,154.05% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.11 10.37 8.99 6.97 5.69 4.11 7.52 3.25%
  YoY % -12.15% 15.35% 28.98% 22.50% 38.44% -45.35% -
  Horiz. % 121.14% 137.90% 119.55% 92.69% 75.66% 54.65% 100.00%
EPS 1.87 2.00 0.60 -0.50 -2.46 -7.24 0.25 39.82%
  YoY % -6.50% 233.33% 220.00% 79.67% 66.02% -2,996.00% -
  Horiz. % 748.00% 800.00% 240.00% -200.00% -984.00% -2,896.00% 100.00%
DPS 3.13 0.00 0.00 0.00 0.00 0.00 1.00 20.94%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 313.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3700 0.1617 0.1337 0.1289 0.1353 0.1570 0.2292 8.31%
  YoY % 128.82% 20.94% 3.72% -4.73% -13.82% -31.50% -
  Horiz. % 161.43% 70.55% 58.33% 56.24% 59.03% 68.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.73 5.24 4.45 3.47 2.50 2.05 3.74 7.37%
  YoY % 9.35% 17.75% 28.24% 38.80% 21.95% -45.19% -
  Horiz. % 153.21% 140.11% 118.98% 92.78% 66.84% 54.81% 100.00%
EPS 1.18 1.01 0.30 -0.25 -1.08 -3.62 0.13 44.41%
  YoY % 16.83% 236.67% 220.00% 76.85% 70.17% -2,884.62% -
  Horiz. % 907.69% 776.92% 230.77% -192.31% -830.77% -2,784.62% 100.00%
DPS 1.97 0.00 0.00 0.00 0.00 0.00 0.50 25.66%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 394.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2325 0.0817 0.0662 0.0641 0.0594 0.0785 0.1141 12.59%
  YoY % 184.58% 23.41% 3.28% 7.91% -24.33% -31.20% -
  Horiz. % 203.77% 71.60% 58.02% 56.18% 52.06% 68.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8950 0.4950 0.4600 0.2600 0.2800 0.3100 0.3000 -
P/RPS 9.82 4.77 5.12 3.73 4.92 7.55 3.99 16.19%
  YoY % 105.87% -6.84% 37.27% -24.19% -34.83% 89.22% -
  Horiz. % 246.12% 119.55% 128.32% 93.48% 123.31% 189.22% 100.00%
P/EPS 47.76 24.75 76.11 -52.38 -11.40 -4.28 118.10 -14.00%
  YoY % 92.97% -67.48% 245.30% -359.47% -166.36% -103.62% -
  Horiz. % 40.44% 20.96% 64.45% -44.35% -9.65% -3.62% 100.00%
EY 2.09 4.04 1.31 -1.91 -8.77 -23.35 0.85 16.17%
  YoY % -48.27% 208.40% 168.59% 78.22% 62.44% -2,847.06% -
  Horiz. % 245.88% 475.29% 154.12% -224.71% -1,031.76% -2,747.06% 100.00%
DY 3.50 0.00 0.00 0.00 0.00 0.00 3.33 0.83%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.11% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.42 3.06 3.44 2.02 2.07 1.97 1.31 10.77%
  YoY % -20.92% -11.05% 70.30% -2.42% 5.08% 50.38% -
  Horiz. % 184.73% 233.59% 262.60% 154.20% 158.02% 150.38% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 28/02/13 29/02/12 22/02/11 24/02/10 27/02/09 -
Price 0.8500 0.7750 0.4550 0.4700 0.2700 0.2800 0.4500 -
P/RPS 9.33 7.47 5.06 6.75 4.74 6.82 5.98 7.69%
  YoY % 24.90% 47.63% -25.04% 42.41% -30.50% 14.05% -
  Horiz. % 156.02% 124.92% 84.62% 112.88% 79.26% 114.05% 100.00%
P/EPS 45.36 38.76 75.28 -94.69 -11.00 -3.87 177.15 -20.30%
  YoY % 17.03% -48.51% 179.50% -760.82% -184.24% -102.18% -
  Horiz. % 25.61% 21.88% 42.50% -53.45% -6.21% -2.18% 100.00%
EY 2.20 2.58 1.33 -1.06 -9.09 -25.85 0.56 25.60%
  YoY % -14.73% 93.98% 225.47% 88.34% 64.84% -4,716.07% -
  Horiz. % 392.86% 460.71% 237.50% -189.29% -1,623.21% -4,616.07% 100.00%
DY 3.69 0.00 0.00 0.00 0.00 0.00 2.22 8.83%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.22% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.30 4.79 3.40 3.65 2.00 1.78 1.96 2.70%
  YoY % -51.98% 40.88% -6.85% 82.50% 12.36% -9.18% -
  Horiz. % 117.35% 244.39% 173.47% 186.22% 102.04% 90.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS