Highlights

[N2N] YoY TTM Result on 2016-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     2.45%    YoY -     25.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 105,095 108,055 97,285 41,816 38,902 34,238 31,327 22.34%
  YoY % -2.74% 11.07% 132.65% 7.49% 13.62% 9.29% -
  Horiz. % 335.48% 344.93% 310.55% 133.48% 124.18% 109.29% 100.00%
PBT 17,575 19,229 26,302 11,776 10,402 7,091 6,178 19.03%
  YoY % -8.60% -26.89% 123.35% 13.21% 46.69% 14.78% -
  Horiz. % 284.48% 311.25% 425.74% 190.61% 168.37% 114.78% 100.00%
Tax -2,306 -6,500 -1,414 -95 -1,106 -50 -137 60.05%
  YoY % 64.52% -359.69% -1,388.42% 91.41% -2,112.00% 63.50% -
  Horiz. % 1,683.21% 4,744.53% 1,032.12% 69.34% 807.30% 36.50% 100.00%
NP 15,269 12,729 24,888 11,681 9,296 7,041 6,041 16.70%
  YoY % 19.95% -48.85% 113.06% 25.66% 32.03% 16.55% -
  Horiz. % 252.76% 210.71% 411.98% 193.36% 153.88% 116.55% 100.00%
NP to SH 15,679 13,095 25,129 11,747 9,367 7,041 6,041 17.22%
  YoY % 19.73% -47.89% 113.92% 25.41% 33.04% 16.55% -
  Horiz. % 259.54% 216.77% 415.97% 194.45% 155.06% 116.55% 100.00%
Tax Rate 13.12 % 33.80 % 5.38 % 0.81 % 10.63 % 0.71 % 2.22 % 34.44%
  YoY % -61.18% 528.25% 564.20% -92.38% 1,397.18% -68.02% -
  Horiz. % 590.99% 1,522.52% 242.34% 36.49% 478.83% 31.98% 100.00%
Total Cost 89,826 95,326 72,397 30,135 29,606 27,197 25,286 23.51%
  YoY % -5.77% 31.67% 140.24% 1.79% 8.86% 7.56% -
  Horiz. % 355.24% 376.99% 286.31% 119.18% 117.08% 107.56% 100.00%
Net Worth 256,810 252,422 187,914 178,490 168,150 139,014 48,849 31.85%
  YoY % 1.74% 34.33% 5.28% 6.15% 20.96% 184.58% -
  Horiz. % 525.72% 516.74% 384.68% 365.39% 344.22% 284.58% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 5,582 20,167 4,695 4,780 4,425 11,773 0 -
  YoY % -72.32% 329.53% -1.78% 8.03% -62.42% 0.00% -
  Horiz. % 47.42% 171.29% 39.88% 40.60% 37.58% 100.00% -
Div Payout % 35.61 % 154.01 % 18.68 % 40.69 % 47.24 % 167.22 % - % -
  YoY % -76.88% 724.46% -54.09% -13.87% -71.75% 0.00% -
  Horiz. % 21.30% 92.10% 11.17% 24.33% 28.25% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 256,810 252,422 187,914 178,490 168,150 139,014 48,849 31.85%
  YoY % 1.74% 34.33% 5.28% 6.15% 20.96% 184.58% -
  Horiz. % 525.72% 516.74% 384.68% 365.39% 344.22% 284.58% 100.00%
NOSH 558,283 573,687 469,785 469,712 442,500 375,714 302,096 10.77%
  YoY % -2.69% 22.12% 0.02% 6.15% 17.78% 24.37% -
  Horiz. % 184.80% 189.90% 155.51% 155.48% 146.48% 124.37% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.53 % 11.78 % 25.58 % 27.93 % 23.90 % 20.56 % 19.28 % -4.60%
  YoY % 23.34% -53.95% -8.41% 16.86% 16.25% 6.64% -
  Horiz. % 75.36% 61.10% 132.68% 144.87% 123.96% 106.64% 100.00%
ROE 6.11 % 5.19 % 13.37 % 6.58 % 5.57 % 5.06 % 12.37 % -11.09%
  YoY % 17.73% -61.18% 103.19% 18.13% 10.08% -59.09% -
  Horiz. % 49.39% 41.96% 108.08% 53.19% 45.03% 40.91% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 18.82 18.84 20.71 8.90 8.79 9.11 10.37 10.44%
  YoY % -0.11% -9.03% 132.70% 1.25% -3.51% -12.15% -
  Horiz. % 181.49% 181.68% 199.71% 85.82% 84.76% 87.85% 100.00%
EPS 2.81 2.28 5.35 2.50 2.12 1.87 2.00 5.83%
  YoY % 23.25% -57.38% 114.00% 17.92% 13.37% -6.50% -
  Horiz. % 140.50% 114.00% 267.50% 125.00% 106.00% 93.50% 100.00%
DPS 1.00 3.52 1.00 1.00 1.00 3.13 0.00 -
  YoY % -71.59% 252.00% 0.00% 0.00% -68.05% 0.00% -
  Horiz. % 31.95% 112.46% 31.95% 31.95% 31.95% 100.00% -
NAPS 0.4600 0.4400 0.4000 0.3800 0.3800 0.3700 0.1617 19.03%
  YoY % 4.55% 10.00% 5.26% 0.00% 2.70% 128.82% -
  Horiz. % 284.48% 272.11% 247.37% 235.00% 235.00% 228.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.58 18.07 16.27 6.99 6.51 5.73 5.24 22.34%
  YoY % -2.71% 11.06% 132.76% 7.37% 13.61% 9.35% -
  Horiz. % 335.50% 344.85% 310.50% 133.40% 124.24% 109.35% 100.00%
EPS 2.62 2.19 4.20 1.96 1.57 1.18 1.01 17.21%
  YoY % 19.63% -47.86% 114.29% 24.84% 33.05% 16.83% -
  Horiz. % 259.41% 216.83% 415.84% 194.06% 155.45% 116.83% 100.00%
DPS 0.93 3.37 0.79 0.80 0.74 1.97 0.00 -
  YoY % -72.40% 326.58% -1.25% 8.11% -62.44% 0.00% -
  Horiz. % 47.21% 171.07% 40.10% 40.61% 37.56% 100.00% -
NAPS 0.4295 0.4222 0.3143 0.2985 0.2812 0.2325 0.0817 31.85%
  YoY % 1.73% 34.33% 5.29% 6.15% 20.95% 184.58% -
  Horiz. % 525.70% 516.77% 384.70% 365.36% 344.19% 284.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7150 1.0500 0.9200 0.7550 0.9800 0.8950 0.4950 -
P/RPS 3.80 5.57 4.44 8.48 11.15 9.82 4.77 -3.72%
  YoY % -31.78% 25.45% -47.64% -23.95% 13.54% 105.87% -
  Horiz. % 79.66% 116.77% 93.08% 177.78% 233.75% 205.87% 100.00%
P/EPS 25.46 46.00 17.20 30.19 46.30 47.76 24.75 0.47%
  YoY % -44.65% 167.44% -43.03% -34.79% -3.06% 92.97% -
  Horiz. % 102.87% 185.86% 69.49% 121.98% 187.07% 192.97% 100.00%
EY 3.93 2.17 5.81 3.31 2.16 2.09 4.04 -0.46%
  YoY % 81.11% -62.65% 75.53% 53.24% 3.35% -48.27% -
  Horiz. % 97.28% 53.71% 143.81% 81.93% 53.47% 51.73% 100.00%
DY 1.40 3.35 1.09 1.32 1.02 3.50 0.00 -
  YoY % -58.21% 207.34% -17.42% 29.41% -70.86% 0.00% -
  Horiz. % 40.00% 95.71% 31.14% 37.71% 29.14% 100.00% -
P/NAPS 1.55 2.39 2.30 1.99 2.58 2.42 3.06 -10.71%
  YoY % -35.15% 3.91% 15.58% -22.87% 6.61% -20.92% -
  Horiz. % 50.65% 78.10% 75.16% 65.03% 84.31% 79.08% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 -
Price 0.6500 0.9500 0.9950 0.7450 0.9000 0.8500 0.7750 -
P/RPS 3.45 5.04 4.80 8.37 10.24 9.33 7.47 -12.08%
  YoY % -31.55% 5.00% -42.65% -18.26% 9.75% 24.90% -
  Horiz. % 46.18% 67.47% 64.26% 112.05% 137.08% 124.90% 100.00%
P/EPS 23.14 41.62 18.60 29.79 42.52 45.36 38.76 -8.23%
  YoY % -44.40% 123.76% -37.56% -29.94% -6.26% 17.03% -
  Horiz. % 59.70% 107.38% 47.99% 76.86% 109.70% 117.03% 100.00%
EY 4.32 2.40 5.38 3.36 2.35 2.20 2.58 8.97%
  YoY % 80.00% -55.39% 60.12% 42.98% 6.82% -14.73% -
  Horiz. % 167.44% 93.02% 208.53% 130.23% 91.09% 85.27% 100.00%
DY 1.54 3.70 1.01 1.34 1.11 3.69 0.00 -
  YoY % -58.38% 266.34% -24.63% 20.72% -69.92% 0.00% -
  Horiz. % 41.73% 100.27% 27.37% 36.31% 30.08% 100.00% -
P/NAPS 1.41 2.16 2.49 1.96 2.37 2.30 4.79 -18.43%
  YoY % -34.72% -13.25% 27.04% -17.30% 3.04% -51.98% -
  Horiz. % 29.44% 45.09% 51.98% 40.92% 49.48% 48.02% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers