Highlights

[N2N] YoY TTM Result on 2015-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     9.43%    YoY -     16.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 111,604 43,074 39,707 35,949 32,230 27,325 22,799 30.29%
  YoY % 159.10% 8.48% 10.45% 11.54% 17.95% 19.85% -
  Horiz. % 489.51% 188.93% 174.16% 157.68% 141.37% 119.85% 100.00%
PBT 29,420 12,519 11,026 7,773 6,729 2,550 438 101.55%
  YoY % 135.00% 13.54% 41.85% 15.51% 163.88% 482.19% -
  Horiz. % 6,716.90% 2,858.22% 2,517.35% 1,774.66% 1,536.30% 582.19% 100.00%
Tax -1,524 -112 -1,069 -68 -141 -174 -322 29.56%
  YoY % -1,260.71% 89.52% -1,472.06% 51.77% 18.97% 45.96% -
  Horiz. % 473.29% 34.78% 331.99% 21.12% 43.79% 54.04% 100.00%
NP 27,896 12,407 9,957 7,705 6,588 2,376 116 149.27%
  YoY % 124.84% 24.61% 29.23% 16.96% 177.27% 1,948.28% -
  Horiz. % 24,048.28% 10,695.69% 8,583.62% 6,642.24% 5,679.31% 2,048.28% 100.00%
NP to SH 28,198 12,469 10,051 7,705 6,588 2,376 116 149.72%
  YoY % 126.14% 24.06% 30.45% 16.96% 177.27% 1,948.28% -
  Horiz. % 24,308.62% 10,749.14% 8,664.66% 6,642.24% 5,679.31% 2,048.28% 100.00%
Tax Rate 5.18 % 0.89 % 9.70 % 0.87 % 2.10 % 6.82 % 73.52 % -35.72%
  YoY % 482.02% -90.82% 1,014.94% -58.57% -69.21% -90.72% -
  Horiz. % 7.05% 1.21% 13.19% 1.18% 2.86% 9.28% 100.00%
Total Cost 83,708 30,667 29,750 28,244 25,642 24,949 22,683 24.30%
  YoY % 172.96% 3.08% 5.33% 10.15% 2.78% 9.99% -
  Horiz. % 369.03% 135.20% 131.16% 124.52% 113.05% 109.99% 100.00%
Net Worth 182,782 183,553 177,864 164,132 53,675 40,576 38,699 29.51%
  YoY % -0.42% 3.20% 8.37% 205.79% 32.28% 4.85% -
  Horiz. % 472.31% 474.30% 459.60% 424.11% 138.70% 104.85% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 19,125 4,780 4,425 7,111 4,662 0 0 -
  YoY % 300.09% 8.03% -37.78% 52.55% 0.00% 0.00% -
  Horiz. % 410.24% 102.54% 94.92% 152.55% 100.00% - -
Div Payout % 67.83 % 38.34 % 44.03 % 92.30 % 70.77 % - % - % -
  YoY % 76.92% -12.92% -52.30% 30.42% 0.00% 0.00% -
  Horiz. % 95.85% 54.18% 62.22% 130.42% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 182,782 183,553 177,864 164,132 53,675 40,576 38,699 29.51%
  YoY % -0.42% 3.20% 8.37% 205.79% 32.28% 4.85% -
  Horiz. % 472.31% 474.30% 459.60% 424.11% 138.70% 104.85% 100.00%
NOSH 481,006 470,649 468,064 443,600 310,800 296,176 299,999 8.18%
  YoY % 2.20% 0.55% 5.51% 42.73% 4.94% -1.27% -
  Horiz. % 160.34% 156.88% 156.02% 147.87% 103.60% 98.73% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 25.00 % 28.80 % 25.08 % 21.43 % 20.44 % 8.70 % 0.51 % 91.25%
  YoY % -13.19% 14.83% 17.03% 4.84% 134.94% 1,605.88% -
  Horiz. % 4,901.96% 5,647.06% 4,917.65% 4,201.96% 4,007.84% 1,705.88% 100.00%
ROE 15.43 % 6.79 % 5.65 % 4.69 % 12.27 % 5.86 % 0.30 % 92.79%
  YoY % 127.25% 20.18% 20.47% -61.78% 109.39% 1,853.33% -
  Horiz. % 5,143.33% 2,263.33% 1,883.33% 1,563.33% 4,090.00% 1,953.33% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 23.20 9.15 8.48 8.10 10.37 9.23 7.60 20.43%
  YoY % 153.55% 7.90% 4.69% -21.89% 12.35% 21.45% -
  Horiz. % 305.26% 120.39% 111.58% 106.58% 136.45% 121.45% 100.00%
EPS 5.86 2.65 2.15 1.74 2.12 0.80 0.04 129.51%
  YoY % 121.13% 23.26% 23.56% -17.92% 165.00% 1,900.00% -
  Horiz. % 14,650.00% 6,625.00% 5,375.00% 4,350.00% 5,300.00% 2,000.00% 100.00%
DPS 3.98 1.00 0.95 1.60 1.50 0.00 0.00 -
  YoY % 298.00% 5.26% -40.63% 6.67% 0.00% 0.00% -
  Horiz. % 265.33% 66.67% 63.33% 106.67% 100.00% - -
NAPS 0.3800 0.3900 0.3800 0.3700 0.1727 0.1370 0.1290 19.72%
  YoY % -2.56% 2.63% 2.70% 114.24% 26.06% 6.20% -
  Horiz. % 294.57% 302.33% 294.57% 286.82% 133.88% 106.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.67 7.20 6.64 6.01 5.39 4.57 3.81 30.31%
  YoY % 159.31% 8.43% 10.48% 11.50% 17.94% 19.95% -
  Horiz. % 490.03% 188.98% 174.28% 157.74% 141.47% 119.95% 100.00%
EPS 4.72 2.09 1.68 1.29 1.10 0.40 0.02 148.49%
  YoY % 125.84% 24.40% 30.23% 17.27% 175.00% 1,900.00% -
  Horiz. % 23,600.00% 10,450.00% 8,400.00% 6,450.00% 5,500.00% 2,000.00% 100.00%
DPS 3.20 0.80 0.74 1.19 0.78 0.00 0.00 -
  YoY % 300.00% 8.11% -37.82% 52.56% 0.00% 0.00% -
  Horiz. % 410.26% 102.56% 94.87% 152.56% 100.00% - -
NAPS 0.3057 0.3070 0.2975 0.2745 0.0898 0.0679 0.0647 29.52%
  YoY % -0.42% 3.19% 8.38% 205.68% 32.25% 4.95% -
  Horiz. % 472.49% 474.50% 459.81% 424.27% 138.79% 104.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.7650 0.7250 0.8750 0.8350 0.8100 0.4250 0.4600 -
P/RPS 3.30 7.92 10.31 10.30 7.81 4.61 6.05 -9.60%
  YoY % -58.33% -23.18% 0.10% 31.88% 69.41% -23.80% -
  Horiz. % 54.55% 130.91% 170.41% 170.25% 129.09% 76.20% 100.00%
P/EPS 13.05 27.37 40.75 48.07 38.21 52.98 1,189.66 -52.85%
  YoY % -52.32% -32.83% -15.23% 25.80% -27.88% -95.55% -
  Horiz. % 1.10% 2.30% 3.43% 4.04% 3.21% 4.45% 100.00%
EY 7.66 3.65 2.45 2.08 2.62 1.89 0.08 113.82%
  YoY % 109.86% 48.98% 17.79% -20.61% 38.62% 2,262.50% -
  Horiz. % 9,575.00% 4,562.50% 3,062.50% 2,600.00% 3,275.00% 2,362.50% 100.00%
DY 5.20 1.38 1.08 1.92 1.85 0.00 0.00 -
  YoY % 276.81% 27.78% -43.75% 3.78% 0.00% 0.00% -
  Horiz. % 281.08% 74.59% 58.38% 103.78% 100.00% - -
P/NAPS 2.01 1.86 2.30 2.26 4.69 3.10 3.57 -9.13%
  YoY % 8.06% -19.13% 1.77% -51.81% 51.29% -13.17% -
  Horiz. % 56.30% 52.10% 64.43% 63.31% 131.37% 86.83% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 27/05/13 24/05/12 -
Price 1.0800 0.7900 0.8000 0.8250 1.0400 0.4350 0.4500 -
P/RPS 4.65 8.63 9.43 10.18 10.03 4.71 5.92 -3.94%
  YoY % -46.12% -8.48% -7.37% 1.50% 112.95% -20.44% -
  Horiz. % 78.55% 145.78% 159.29% 171.96% 169.43% 79.56% 100.00%
P/EPS 18.42 29.82 37.26 47.50 49.06 54.22 1,163.79 -49.88%
  YoY % -38.23% -19.97% -21.56% -3.18% -9.52% -95.34% -
  Horiz. % 1.58% 2.56% 3.20% 4.08% 4.22% 4.66% 100.00%
EY 5.43 3.35 2.68 2.11 2.04 1.84 0.09 97.98%
  YoY % 62.09% 25.00% 27.01% 3.43% 10.87% 1,944.44% -
  Horiz. % 6,033.33% 3,722.22% 2,977.78% 2,344.44% 2,266.67% 2,044.44% 100.00%
DY 3.68 1.27 1.18 1.94 1.44 0.00 0.00 -
  YoY % 189.76% 7.63% -39.18% 34.72% 0.00% 0.00% -
  Horiz. % 255.56% 88.19% 81.94% 134.72% 100.00% - -
P/NAPS 2.84 2.03 2.11 2.23 6.02 3.18 3.49 -3.38%
  YoY % 39.90% -3.79% -5.38% -62.96% 89.31% -8.88% -
  Horiz. % 81.38% 58.17% 60.46% 63.90% 172.49% 91.12% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS