Highlights

[N2N] YoY TTM Result on 2014-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     1.06%    YoY -     16.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 97,285 41,816 38,902 34,238 31,327 26,611 20,719 29.37%
  YoY % 132.65% 7.49% 13.62% 9.29% 17.72% 28.44% -
  Horiz. % 469.54% 201.82% 187.76% 165.25% 151.20% 128.44% 100.00%
PBT 26,302 11,776 10,402 7,091 6,178 1,948 -1,154 -
  YoY % 123.35% 13.21% 46.69% 14.78% 217.15% 268.80% -
  Horiz. % -2,279.20% -1,020.45% -901.39% -614.47% -535.36% -168.80% 100.00%
Tax -1,414 -95 -1,106 -50 -137 -159 -322 27.94%
  YoY % -1,388.42% 91.41% -2,112.00% 63.50% 13.84% 50.62% -
  Horiz. % 439.13% 29.50% 343.48% 15.53% 42.55% 49.38% 100.00%
NP 24,888 11,681 9,296 7,041 6,041 1,789 -1,476 -
  YoY % 113.06% 25.66% 32.03% 16.55% 237.67% 221.21% -
  Horiz. % -1,686.18% -791.40% -629.81% -477.03% -409.28% -121.21% 100.00%
NP to SH 25,129 11,747 9,367 7,041 6,041 1,789 -1,476 -
  YoY % 113.92% 25.41% 33.04% 16.55% 237.67% 221.21% -
  Horiz. % -1,702.51% -795.87% -634.62% -477.03% -409.28% -121.21% 100.00%
Tax Rate 5.38 % 0.81 % 10.63 % 0.71 % 2.22 % 8.16 % - % -
  YoY % 564.20% -92.38% 1,397.18% -68.02% -72.79% 0.00% -
  Horiz. % 65.93% 9.93% 130.27% 8.70% 27.21% 100.00% -
Total Cost 72,397 30,135 29,606 27,197 25,286 24,822 22,195 21.76%
  YoY % 140.24% 1.79% 8.86% 7.56% 1.87% 11.84% -
  Horiz. % 326.19% 135.77% 133.39% 122.54% 113.93% 111.84% 100.00%
Net Worth 187,914 178,490 168,150 139,014 48,849 39,575 38,330 30.31%
  YoY % 5.28% 6.15% 20.96% 184.58% 23.43% 3.25% -
  Horiz. % 490.24% 465.66% 438.68% 362.67% 127.44% 103.25% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,695 4,780 4,425 11,773 0 0 0 -
  YoY % -1.78% 8.03% -62.42% 0.00% 0.00% 0.00% -
  Horiz. % 39.88% 40.60% 37.58% 100.00% - - -
Div Payout % 18.68 % 40.69 % 47.24 % 167.22 % - % - % - % -
  YoY % -54.09% -13.87% -71.75% 0.00% 0.00% 0.00% -
  Horiz. % 11.17% 24.33% 28.25% 100.00% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 187,914 178,490 168,150 139,014 48,849 39,575 38,330 30.31%
  YoY % 5.28% 6.15% 20.96% 184.58% 23.43% 3.25% -
  Horiz. % 490.24% 465.66% 438.68% 362.67% 127.44% 103.25% 100.00%
NOSH 469,785 469,712 442,500 375,714 302,096 295,999 297,368 7.91%
  YoY % 0.02% 6.15% 17.78% 24.37% 2.06% -0.46% -
  Horiz. % 157.98% 157.96% 148.81% 126.35% 101.59% 99.54% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 25.58 % 27.93 % 23.90 % 20.56 % 19.28 % 6.72 % -7.12 % -
  YoY % -8.41% 16.86% 16.25% 6.64% 186.90% 194.38% -
  Horiz. % -359.27% -392.28% -335.67% -288.76% -270.79% -94.38% 100.00%
ROE 13.37 % 6.58 % 5.57 % 5.06 % 12.37 % 4.52 % -3.85 % -
  YoY % 103.19% 18.13% 10.08% -59.09% 173.67% 217.40% -
  Horiz. % -347.27% -170.91% -144.68% -131.43% -321.30% -117.40% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.71 8.90 8.79 9.11 10.37 8.99 6.97 19.88%
  YoY % 132.70% 1.25% -3.51% -12.15% 15.35% 28.98% -
  Horiz. % 297.13% 127.69% 126.11% 130.70% 148.78% 128.98% 100.00%
EPS 5.35 2.50 2.12 1.87 2.00 0.60 -0.50 -
  YoY % 114.00% 17.92% 13.37% -6.50% 233.33% 220.00% -
  Horiz. % -1,070.00% -500.00% -424.00% -374.00% -400.00% -120.00% 100.00%
DPS 1.00 1.00 1.00 3.13 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -68.05% 0.00% 0.00% 0.00% -
  Horiz. % 31.95% 31.95% 31.95% 100.00% - - -
NAPS 0.4000 0.3800 0.3800 0.3700 0.1617 0.1337 0.1289 20.75%
  YoY % 5.26% 0.00% 2.70% 128.82% 20.94% 3.72% -
  Horiz. % 310.32% 294.80% 294.80% 287.04% 125.45% 103.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.27 6.99 6.51 5.73 5.24 4.45 3.47 29.34%
  YoY % 132.76% 7.37% 13.61% 9.35% 17.75% 28.24% -
  Horiz. % 468.88% 201.44% 187.61% 165.13% 151.01% 128.24% 100.00%
EPS 4.20 1.96 1.57 1.18 1.01 0.30 -0.25 -
  YoY % 114.29% 24.84% 33.05% 16.83% 236.67% 220.00% -
  Horiz. % -1,680.00% -784.00% -628.00% -472.00% -404.00% -120.00% 100.00%
DPS 0.79 0.80 0.74 1.97 0.00 0.00 0.00 -
  YoY % -1.25% 8.11% -62.44% 0.00% 0.00% 0.00% -
  Horiz. % 40.10% 40.61% 37.56% 100.00% - - -
NAPS 0.3143 0.2985 0.2812 0.2325 0.0817 0.0662 0.0641 30.31%
  YoY % 5.29% 6.15% 20.95% 184.58% 23.41% 3.28% -
  Horiz. % 490.33% 465.68% 438.69% 362.71% 127.46% 103.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.9200 0.7550 0.9800 0.8950 0.4950 0.4600 0.2600 -
P/RPS 4.44 8.48 11.15 9.82 4.77 5.12 3.73 2.94%
  YoY % -47.64% -23.95% 13.54% 105.87% -6.84% 37.27% -
  Horiz. % 119.03% 227.35% 298.93% 263.27% 127.88% 137.27% 100.00%
P/EPS 17.20 30.19 46.30 47.76 24.75 76.11 -52.38 -
  YoY % -43.03% -34.79% -3.06% 92.97% -67.48% 245.30% -
  Horiz. % -32.84% -57.64% -88.39% -91.18% -47.25% -145.30% 100.00%
EY 5.81 3.31 2.16 2.09 4.04 1.31 -1.91 -
  YoY % 75.53% 53.24% 3.35% -48.27% 208.40% 168.59% -
  Horiz. % -304.19% -173.30% -113.09% -109.42% -211.52% -68.59% 100.00%
DY 1.09 1.32 1.02 3.50 0.00 0.00 0.00 -
  YoY % -17.42% 29.41% -70.86% 0.00% 0.00% 0.00% -
  Horiz. % 31.14% 37.71% 29.14% 100.00% - - -
P/NAPS 2.30 1.99 2.58 2.42 3.06 3.44 2.02 2.19%
  YoY % 15.58% -22.87% 6.61% -20.92% -11.05% 70.30% -
  Horiz. % 113.86% 98.51% 127.72% 119.80% 151.49% 170.30% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 -
Price 0.9950 0.7450 0.9000 0.8500 0.7750 0.4550 0.4700 -
P/RPS 4.80 8.37 10.24 9.33 7.47 5.06 6.75 -5.52%
  YoY % -42.65% -18.26% 9.75% 24.90% 47.63% -25.04% -
  Horiz. % 71.11% 124.00% 151.70% 138.22% 110.67% 74.96% 100.00%
P/EPS 18.60 29.79 42.52 45.36 38.76 75.28 -94.69 -
  YoY % -37.56% -29.94% -6.26% 17.03% -48.51% 179.50% -
  Horiz. % -19.64% -31.46% -44.90% -47.90% -40.93% -79.50% 100.00%
EY 5.38 3.36 2.35 2.20 2.58 1.33 -1.06 -
  YoY % 60.12% 42.98% 6.82% -14.73% 93.98% 225.47% -
  Horiz. % -507.55% -316.98% -221.70% -207.55% -243.40% -125.47% 100.00%
DY 1.01 1.34 1.11 3.69 0.00 0.00 0.00 -
  YoY % -24.63% 20.72% -69.92% 0.00% 0.00% 0.00% -
  Horiz. % 27.37% 36.31% 30.08% 100.00% - - -
P/NAPS 2.49 1.96 2.37 2.30 4.79 3.40 3.65 -6.17%
  YoY % 27.04% -17.30% 3.04% -51.98% 40.88% -6.85% -
  Horiz. % 68.22% 53.70% 64.93% 63.01% 131.23% 93.15% 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!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS