Highlights

[N2N] YoY TTM Result on 2013-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     35.33%    YoY -     237.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 41,816 38,902 34,238 31,327 26,611 20,719 14,949 18.68%
  YoY % 7.49% 13.62% 9.29% 17.72% 28.44% 38.60% -
  Horiz. % 279.72% 260.23% 229.03% 209.56% 178.01% 138.60% 100.00%
PBT 11,776 10,402 7,091 6,178 1,948 -1,154 -6,442 -
  YoY % 13.21% 46.69% 14.78% 217.15% 268.80% 82.09% -
  Horiz. % -182.80% -161.47% -110.07% -95.90% -30.24% 17.91% 100.00%
Tax -95 -1,106 -50 -137 -159 -322 -4 69.46%
  YoY % 91.41% -2,112.00% 63.50% 13.84% 50.62% -7,950.00% -
  Horiz. % 2,375.00% 27,650.00% 1,250.00% 3,425.00% 3,975.00% 8,050.00% 100.00%
NP 11,681 9,296 7,041 6,041 1,789 -1,476 -6,446 -
  YoY % 25.66% 32.03% 16.55% 237.67% 221.21% 77.10% -
  Horiz. % -181.21% -144.21% -109.23% -93.72% -27.75% 22.90% 100.00%
NP to SH 11,747 9,367 7,041 6,041 1,789 -1,476 -6,446 -
  YoY % 25.41% 33.04% 16.55% 237.67% 221.21% 77.10% -
  Horiz. % -182.24% -145.31% -109.23% -93.72% -27.75% 22.90% 100.00%
Tax Rate 0.81 % 10.63 % 0.71 % 2.22 % 8.16 % - % - % -
  YoY % -92.38% 1,397.18% -68.02% -72.79% 0.00% 0.00% -
  Horiz. % 9.93% 130.27% 8.70% 27.21% 100.00% - -
Total Cost 30,135 29,606 27,197 25,286 24,822 22,195 21,395 5.87%
  YoY % 1.79% 8.86% 7.56% 1.87% 11.84% 3.74% -
  Horiz. % 140.85% 138.38% 127.12% 118.19% 116.02% 103.74% 100.00%
Net Worth 178,490 168,150 139,014 48,849 39,575 38,330 35,516 30.85%
  YoY % 6.15% 20.96% 184.58% 23.43% 3.25% 7.92% -
  Horiz. % 502.56% 473.45% 391.41% 137.54% 111.43% 107.92% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,780 4,425 11,773 0 0 0 0 -
  YoY % 8.03% -62.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.60% 37.58% 100.00% - - - -
Div Payout % 40.69 % 47.24 % 167.22 % - % - % - % - % -
  YoY % -13.87% -71.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.33% 28.25% 100.00% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 178,490 168,150 139,014 48,849 39,575 38,330 35,516 30.85%
  YoY % 6.15% 20.96% 184.58% 23.43% 3.25% 7.92% -
  Horiz. % 502.56% 473.45% 391.41% 137.54% 111.43% 107.92% 100.00%
NOSH 469,712 442,500 375,714 302,096 295,999 297,368 262,500 10.17%
  YoY % 6.15% 17.78% 24.37% 2.06% -0.46% 13.28% -
  Horiz. % 178.94% 168.57% 143.13% 115.08% 112.76% 113.28% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 27.93 % 23.90 % 20.56 % 19.28 % 6.72 % -7.12 % -43.12 % -
  YoY % 16.86% 16.25% 6.64% 186.90% 194.38% 83.49% -
  Horiz. % -64.77% -55.43% -47.68% -44.71% -15.58% 16.51% 100.00%
ROE 6.58 % 5.57 % 5.06 % 12.37 % 4.52 % -3.85 % -18.15 % -
  YoY % 18.13% 10.08% -59.09% 173.67% 217.40% 78.79% -
  Horiz. % -36.25% -30.69% -27.88% -68.15% -24.90% 21.21% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.90 8.79 9.11 10.37 8.99 6.97 5.69 7.73%
  YoY % 1.25% -3.51% -12.15% 15.35% 28.98% 22.50% -
  Horiz. % 156.41% 154.48% 160.11% 182.25% 158.00% 122.50% 100.00%
EPS 2.50 2.12 1.87 2.00 0.60 -0.50 -2.46 -
  YoY % 17.92% 13.37% -6.50% 233.33% 220.00% 79.67% -
  Horiz. % -101.63% -86.18% -76.02% -81.30% -24.39% 20.33% 100.00%
DPS 1.00 1.00 3.13 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -68.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.95% 31.95% 100.00% - - - -
NAPS 0.3800 0.3800 0.3700 0.1617 0.1337 0.1289 0.1353 18.76%
  YoY % 0.00% 2.70% 128.82% 20.94% 3.72% -4.73% -
  Horiz. % 280.86% 280.86% 273.47% 119.51% 98.82% 95.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.99 6.51 5.73 5.24 4.45 3.47 2.50 18.67%
  YoY % 7.37% 13.61% 9.35% 17.75% 28.24% 38.80% -
  Horiz. % 279.60% 260.40% 229.20% 209.60% 178.00% 138.80% 100.00%
EPS 1.96 1.57 1.18 1.01 0.30 -0.25 -1.08 -
  YoY % 24.84% 33.05% 16.83% 236.67% 220.00% 76.85% -
  Horiz. % -181.48% -145.37% -109.26% -93.52% -27.78% 23.15% 100.00%
DPS 0.80 0.74 1.97 0.00 0.00 0.00 0.00 -
  YoY % 8.11% -62.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.61% 37.56% 100.00% - - - -
NAPS 0.2985 0.2812 0.2325 0.0817 0.0662 0.0641 0.0594 30.84%
  YoY % 6.15% 20.95% 184.58% 23.41% 3.28% 7.91% -
  Horiz. % 502.53% 473.40% 391.41% 137.54% 111.45% 107.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.7550 0.9800 0.8950 0.4950 0.4600 0.2600 0.2800 -
P/RPS 8.48 11.15 9.82 4.77 5.12 3.73 4.92 9.49%
  YoY % -23.95% 13.54% 105.87% -6.84% 37.27% -24.19% -
  Horiz. % 172.36% 226.63% 199.59% 96.95% 104.07% 75.81% 100.00%
P/EPS 30.19 46.30 47.76 24.75 76.11 -52.38 -11.40 -
  YoY % -34.79% -3.06% 92.97% -67.48% 245.30% -359.47% -
  Horiz. % -264.82% -406.14% -418.95% -217.11% -667.63% 459.47% 100.00%
EY 3.31 2.16 2.09 4.04 1.31 -1.91 -8.77 -
  YoY % 53.24% 3.35% -48.27% 208.40% 168.59% 78.22% -
  Horiz. % -37.74% -24.63% -23.83% -46.07% -14.94% 21.78% 100.00%
DY 1.32 1.02 3.50 0.00 0.00 0.00 0.00 -
  YoY % 29.41% -70.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.71% 29.14% 100.00% - - - -
P/NAPS 1.99 2.58 2.42 3.06 3.44 2.02 2.07 -0.65%
  YoY % -22.87% 6.61% -20.92% -11.05% 70.30% -2.42% -
  Horiz. % 96.14% 124.64% 116.91% 147.83% 166.18% 97.58% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 22/02/11 -
Price 0.7450 0.9000 0.8500 0.7750 0.4550 0.4700 0.2700 -
P/RPS 8.37 10.24 9.33 7.47 5.06 6.75 4.74 9.93%
  YoY % -18.26% 9.75% 24.90% 47.63% -25.04% 42.41% -
  Horiz. % 176.58% 216.03% 196.84% 157.59% 106.75% 142.41% 100.00%
P/EPS 29.79 42.52 45.36 38.76 75.28 -94.69 -11.00 -
  YoY % -29.94% -6.26% 17.03% -48.51% 179.50% -760.82% -
  Horiz. % -270.82% -386.55% -412.36% -352.36% -684.36% 860.82% 100.00%
EY 3.36 2.35 2.20 2.58 1.33 -1.06 -9.09 -
  YoY % 42.98% 6.82% -14.73% 93.98% 225.47% 88.34% -
  Horiz. % -36.96% -25.85% -24.20% -28.38% -14.63% 11.66% 100.00%
DY 1.34 1.11 3.69 0.00 0.00 0.00 0.00 -
  YoY % 20.72% -69.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.31% 30.08% 100.00% - - - -
P/NAPS 1.96 2.37 2.30 4.79 3.40 3.65 2.00 -0.34%
  YoY % -17.30% 3.04% -51.98% 40.88% -6.85% 82.50% -
  Horiz. % 98.00% 118.50% 115.00% 239.50% 170.00% 182.50% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers