Highlights

[N2N] YoY TTM Result on 2018-12-31 [#4]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -21.85%    YoY -     -47.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 112,379 105,095 108,055 97,285 41,816 38,902 34,238 21.89%
  YoY % 6.93% -2.74% 11.07% 132.65% 7.49% 13.62% -
  Horiz. % 328.23% 306.95% 315.60% 284.14% 122.13% 113.62% 100.00%
PBT 25,644 17,575 19,229 26,302 11,776 10,402 7,091 23.87%
  YoY % 45.91% -8.60% -26.89% 123.35% 13.21% 46.69% -
  Horiz. % 361.64% 247.85% 271.17% 370.92% 166.07% 146.69% 100.00%
Tax 1,017 -2,306 -6,500 -1,414 -95 -1,106 -50 -
  YoY % 144.10% 64.52% -359.69% -1,388.42% 91.41% -2,112.00% -
  Horiz. % -2,034.00% 4,612.00% 13,000.00% 2,828.00% 190.00% 2,212.00% 100.00%
NP 26,661 15,269 12,729 24,888 11,681 9,296 7,041 24.82%
  YoY % 74.61% 19.95% -48.85% 113.06% 25.66% 32.03% -
  Horiz. % 378.65% 216.86% 180.78% 353.47% 165.90% 132.03% 100.00%
NP to SH 27,096 15,679 13,095 25,129 11,747 9,367 7,041 25.16%
  YoY % 72.82% 19.73% -47.89% 113.92% 25.41% 33.04% -
  Horiz. % 384.83% 222.68% 185.98% 356.90% 166.84% 133.04% 100.00%
Tax Rate -3.97 % 13.12 % 33.80 % 5.38 % 0.81 % 10.63 % 0.71 % -
  YoY % -130.26% -61.18% 528.25% 564.20% -92.38% 1,397.18% -
  Horiz. % -559.15% 1,847.89% 4,760.56% 757.75% 114.08% 1,497.18% 100.00%
Total Cost 85,718 89,826 95,326 72,397 30,135 29,606 27,197 21.06%
  YoY % -4.57% -5.77% 31.67% 140.24% 1.79% 8.86% -
  Horiz. % 315.17% 330.28% 350.50% 266.19% 110.80% 108.86% 100.00%
Net Worth 262,355 256,810 252,422 187,914 178,490 168,150 139,014 11.16%
  YoY % 2.16% 1.74% 34.33% 5.28% 6.15% 20.96% -
  Horiz. % 188.73% 184.74% 181.58% 135.18% 128.40% 120.96% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 19,129 5,582 20,167 4,695 4,780 4,425 11,773 8.42%
  YoY % 242.65% -72.32% 329.53% -1.78% 8.03% -62.42% -
  Horiz. % 162.47% 47.42% 171.29% 39.88% 40.60% 37.58% 100.00%
Div Payout % 70.60 % 35.61 % 154.01 % 18.68 % 40.69 % 47.24 % 167.22 % -13.38%
  YoY % 98.26% -76.88% 724.46% -54.09% -13.87% -71.75% -
  Horiz. % 42.22% 21.30% 92.10% 11.17% 24.33% 28.25% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 262,355 256,810 252,422 187,914 178,490 168,150 139,014 11.16%
  YoY % 2.16% 1.74% 34.33% 5.28% 6.15% 20.96% -
  Horiz. % 188.73% 184.74% 181.58% 135.18% 128.40% 120.96% 100.00%
NOSH 558,204 558,283 573,687 469,785 469,712 442,500 375,714 6.81%
  YoY % -0.01% -2.69% 22.12% 0.02% 6.15% 17.78% -
  Horiz. % 148.57% 148.59% 152.69% 125.04% 125.02% 117.78% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 23.72 % 14.53 % 11.78 % 25.58 % 27.93 % 23.90 % 20.56 % 2.41%
  YoY % 63.25% 23.34% -53.95% -8.41% 16.86% 16.25% -
  Horiz. % 115.37% 70.67% 57.30% 124.42% 135.85% 116.25% 100.00%
ROE 10.33 % 6.11 % 5.19 % 13.37 % 6.58 % 5.57 % 5.06 % 12.62%
  YoY % 69.07% 17.73% -61.18% 103.19% 18.13% 10.08% -
  Horiz. % 204.15% 120.75% 102.57% 264.23% 130.04% 110.08% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.13 18.82 18.84 20.71 8.90 8.79 9.11 14.11%
  YoY % 6.96% -0.11% -9.03% 132.70% 1.25% -3.51% -
  Horiz. % 220.97% 206.59% 206.81% 227.33% 97.69% 96.49% 100.00%
EPS 4.85 2.81 2.28 5.35 2.50 2.12 1.87 17.20%
  YoY % 72.60% 23.25% -57.38% 114.00% 17.92% 13.37% -
  Horiz. % 259.36% 150.27% 121.93% 286.10% 133.69% 113.37% 100.00%
DPS 3.43 1.00 3.52 1.00 1.00 1.00 3.13 1.54%
  YoY % 243.00% -71.59% 252.00% 0.00% 0.00% -68.05% -
  Horiz. % 109.58% 31.95% 112.46% 31.95% 31.95% 31.95% 100.00%
NAPS 0.4700 0.4600 0.4400 0.4000 0.3800 0.3800 0.3700 4.06%
  YoY % 2.17% 4.55% 10.00% 5.26% 0.00% 2.70% -
  Horiz. % 127.03% 124.32% 118.92% 108.11% 102.70% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.80 17.58 18.07 16.27 6.99 6.51 5.73 21.88%
  YoY % 6.94% -2.71% 11.06% 132.76% 7.37% 13.61% -
  Horiz. % 328.10% 306.81% 315.36% 283.94% 121.99% 113.61% 100.00%
EPS 4.53 2.62 2.19 4.20 1.96 1.57 1.18 25.11%
  YoY % 72.90% 19.63% -47.86% 114.29% 24.84% 33.05% -
  Horiz. % 383.90% 222.03% 185.59% 355.93% 166.10% 133.05% 100.00%
DPS 3.20 0.93 3.37 0.79 0.80 0.74 1.97 8.41%
  YoY % 244.09% -72.40% 326.58% -1.25% 8.11% -62.44% -
  Horiz. % 162.44% 47.21% 171.07% 40.10% 40.61% 37.56% 100.00%
NAPS 0.4388 0.4295 0.4222 0.3143 0.2985 0.2812 0.2325 11.16%
  YoY % 2.17% 1.73% 34.33% 5.29% 6.15% 20.95% -
  Horiz. % 188.73% 184.73% 181.59% 135.18% 128.39% 120.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.7200 0.7150 1.0500 0.9200 0.7550 0.9800 0.8950 -
P/RPS 3.58 3.80 5.57 4.44 8.48 11.15 9.82 -15.47%
  YoY % -5.79% -31.78% 25.45% -47.64% -23.95% 13.54% -
  Horiz. % 36.46% 38.70% 56.72% 45.21% 86.35% 113.54% 100.00%
P/EPS 14.83 25.46 46.00 17.20 30.19 46.30 47.76 -17.70%
  YoY % -41.75% -44.65% 167.44% -43.03% -34.79% -3.06% -
  Horiz. % 31.05% 53.31% 96.31% 36.01% 63.21% 96.94% 100.00%
EY 6.74 3.93 2.17 5.81 3.31 2.16 2.09 21.53%
  YoY % 71.50% 81.11% -62.65% 75.53% 53.24% 3.35% -
  Horiz. % 322.49% 188.04% 103.83% 277.99% 158.37% 103.35% 100.00%
DY 4.76 1.40 3.35 1.09 1.32 1.02 3.50 5.25%
  YoY % 240.00% -58.21% 207.34% -17.42% 29.41% -70.86% -
  Horiz. % 136.00% 40.00% 95.71% 31.14% 37.71% 29.14% 100.00%
P/NAPS 1.53 1.55 2.39 2.30 1.99 2.58 2.42 -7.35%
  YoY % -1.29% -35.15% 3.91% 15.58% -22.87% 6.61% -
  Horiz. % 63.22% 64.05% 98.76% 95.04% 82.23% 106.61% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 01/03/21 28/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 -
Price 0.7800 0.6500 0.9500 0.9950 0.7450 0.9000 0.8500 -
P/RPS 3.87 3.45 5.04 4.80 8.37 10.24 9.33 -13.63%
  YoY % 12.17% -31.55% 5.00% -42.65% -18.26% 9.75% -
  Horiz. % 41.48% 36.98% 54.02% 51.45% 89.71% 109.75% 100.00%
P/EPS 16.07 23.14 41.62 18.60 29.79 42.52 45.36 -15.87%
  YoY % -30.55% -44.40% 123.76% -37.56% -29.94% -6.26% -
  Horiz. % 35.43% 51.01% 91.75% 41.01% 65.67% 93.74% 100.00%
EY 6.22 4.32 2.40 5.38 3.36 2.35 2.20 18.89%
  YoY % 43.98% 80.00% -55.39% 60.12% 42.98% 6.82% -
  Horiz. % 282.73% 196.36% 109.09% 244.55% 152.73% 106.82% 100.00%
DY 4.39 1.54 3.70 1.01 1.34 1.11 3.69 2.93%
  YoY % 185.06% -58.38% 266.34% -24.63% 20.72% -69.92% -
  Horiz. % 118.97% 41.73% 100.27% 27.37% 36.31% 30.08% 100.00%
P/NAPS 1.66 1.41 2.16 2.49 1.96 2.37 2.30 -5.29%
  YoY % 17.73% -34.72% -13.25% 27.04% -17.30% 3.04% -
  Horiz. % 72.17% 61.30% 93.91% 108.26% 85.22% 103.04% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS