Highlights

[N2N] YoY TTM Result on 2017-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     6.15%    YoY -     24.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 109,620 111,604 43,074 39,707 35,949 32,230 27,325 26.04%
  YoY % -1.78% 159.10% 8.48% 10.45% 11.54% 17.95% -
  Horiz. % 401.17% 408.43% 157.64% 145.31% 131.56% 117.95% 100.00%
PBT 18,263 29,420 12,519 11,026 7,773 6,729 2,550 38.82%
  YoY % -37.92% 135.00% 13.54% 41.85% 15.51% 163.88% -
  Horiz. % 716.20% 1,153.73% 490.94% 432.39% 304.82% 263.88% 100.00%
Tax -6,661 -1,524 -112 -1,069 -68 -141 -174 83.53%
  YoY % -337.07% -1,260.71% 89.52% -1,472.06% 51.77% 18.97% -
  Horiz. % 3,828.16% 875.86% 64.37% 614.37% 39.08% 81.03% 100.00%
NP 11,602 27,896 12,407 9,957 7,705 6,588 2,376 30.24%
  YoY % -58.41% 124.84% 24.61% 29.23% 16.96% 177.27% -
  Horiz. % 488.30% 1,174.07% 522.18% 419.07% 324.28% 277.27% 100.00%
NP to SH 11,991 28,198 12,469 10,051 7,705 6,588 2,376 30.95%
  YoY % -57.48% 126.14% 24.06% 30.45% 16.96% 177.27% -
  Horiz. % 504.67% 1,186.78% 524.79% 423.02% 324.28% 277.27% 100.00%
Tax Rate 36.47 % 5.18 % 0.89 % 9.70 % 0.87 % 2.10 % 6.82 % 32.22%
  YoY % 604.05% 482.02% -90.82% 1,014.94% -58.57% -69.21% -
  Horiz. % 534.75% 75.95% 13.05% 142.23% 12.76% 30.79% 100.00%
Total Cost 98,018 83,708 30,667 29,750 28,244 25,642 24,949 25.60%
  YoY % 17.10% 172.96% 3.08% 5.33% 10.15% 2.78% -
  Horiz. % 392.87% 335.52% 122.92% 119.24% 113.21% 102.78% 100.00%
Net Worth 242,229 182,782 183,553 177,864 164,132 53,675 40,576 34.67%
  YoY % 32.52% -0.42% 3.20% 8.37% 205.79% 32.28% -
  Horiz. % 596.97% 450.47% 452.37% 438.35% 404.50% 132.28% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 5,736 19,125 4,780 4,425 7,111 4,662 0 -
  YoY % -70.00% 300.09% 8.03% -37.78% 52.55% 0.00% -
  Horiz. % 123.06% 410.24% 102.54% 94.92% 152.55% 100.00% -
Div Payout % 47.84 % 67.83 % 38.34 % 44.03 % 92.30 % 70.77 % - % -
  YoY % -29.47% 76.92% -12.92% -52.30% 30.42% 0.00% -
  Horiz. % 67.60% 95.85% 54.18% 62.22% 130.42% 100.00% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 242,229 182,782 183,553 177,864 164,132 53,675 40,576 34.67%
  YoY % 32.52% -0.42% 3.20% 8.37% 205.79% 32.28% -
  Horiz. % 596.97% 450.47% 452.37% 438.35% 404.50% 132.28% 100.00%
NOSH 538,288 481,006 470,649 468,064 443,600 310,800 296,176 10.46%
  YoY % 11.91% 2.20% 0.55% 5.51% 42.73% 4.94% -
  Horiz. % 181.75% 162.41% 158.91% 158.04% 149.78% 104.94% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.58 % 25.00 % 28.80 % 25.08 % 21.43 % 20.44 % 8.70 % 3.31%
  YoY % -57.68% -13.19% 14.83% 17.03% 4.84% 134.94% -
  Horiz. % 121.61% 287.36% 331.03% 288.28% 246.32% 234.94% 100.00%
ROE 4.95 % 15.43 % 6.79 % 5.65 % 4.69 % 12.27 % 5.86 % -2.77%
  YoY % -67.92% 127.25% 20.18% 20.47% -61.78% 109.39% -
  Horiz. % 84.47% 263.31% 115.87% 96.42% 80.03% 209.39% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.36 23.20 9.15 8.48 8.10 10.37 9.23 14.09%
  YoY % -12.24% 153.55% 7.90% 4.69% -21.89% 12.35% -
  Horiz. % 220.59% 251.35% 99.13% 91.87% 87.76% 112.35% 100.00%
EPS 2.23 5.86 2.65 2.15 1.74 2.12 0.80 18.62%
  YoY % -61.95% 121.13% 23.26% 23.56% -17.92% 165.00% -
  Horiz. % 278.75% 732.50% 331.25% 268.75% 217.50% 265.00% 100.00%
DPS 1.07 3.98 1.00 0.95 1.60 1.50 0.00 -
  YoY % -73.12% 298.00% 5.26% -40.63% 6.67% 0.00% -
  Horiz. % 71.33% 265.33% 66.67% 63.33% 106.67% 100.00% -
NAPS 0.4500 0.3800 0.3900 0.3800 0.3700 0.1727 0.1370 21.91%
  YoY % 18.42% -2.56% 2.63% 2.70% 114.24% 26.06% -
  Horiz. % 328.47% 277.37% 284.67% 277.37% 270.07% 126.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.33 18.67 7.20 6.64 6.01 5.39 4.57 26.04%
  YoY % -1.82% 159.31% 8.43% 10.48% 11.50% 17.94% -
  Horiz. % 401.09% 408.53% 157.55% 145.30% 131.51% 117.94% 100.00%
EPS 2.01 4.72 2.09 1.68 1.29 1.10 0.40 30.86%
  YoY % -57.42% 125.84% 24.40% 30.23% 17.27% 175.00% -
  Horiz. % 502.50% 1,180.00% 522.50% 420.00% 322.50% 275.00% 100.00%
DPS 0.96 3.20 0.80 0.74 1.19 0.78 0.00 -
  YoY % -70.00% 300.00% 8.11% -37.82% 52.56% 0.00% -
  Horiz. % 123.08% 410.26% 102.56% 94.87% 152.56% 100.00% -
NAPS 0.4051 0.3057 0.3070 0.2975 0.2745 0.0898 0.0679 34.66%
  YoY % 32.52% -0.42% 3.19% 8.38% 205.68% 32.25% -
  Horiz. % 596.61% 450.22% 452.14% 438.14% 404.27% 132.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.8350 0.7650 0.7250 0.8750 0.8350 0.8100 0.4250 -
P/RPS 4.10 3.30 7.92 10.31 10.30 7.81 4.61 -1.93%
  YoY % 24.24% -58.33% -23.18% 0.10% 31.88% 69.41% -
  Horiz. % 88.94% 71.58% 171.80% 223.64% 223.43% 169.41% 100.00%
P/EPS 37.48 13.05 27.37 40.75 48.07 38.21 52.98 -5.60%
  YoY % 187.20% -52.32% -32.83% -15.23% 25.80% -27.88% -
  Horiz. % 70.74% 24.63% 51.66% 76.92% 90.73% 72.12% 100.00%
EY 2.67 7.66 3.65 2.45 2.08 2.62 1.89 5.92%
  YoY % -65.14% 109.86% 48.98% 17.79% -20.61% 38.62% -
  Horiz. % 141.27% 405.29% 193.12% 129.63% 110.05% 138.62% 100.00%
DY 1.28 5.20 1.38 1.08 1.92 1.85 0.00 -
  YoY % -75.38% 276.81% 27.78% -43.75% 3.78% 0.00% -
  Horiz. % 69.19% 281.08% 74.59% 58.38% 103.78% 100.00% -
P/NAPS 1.86 2.01 1.86 2.30 2.26 4.69 3.10 -8.16%
  YoY % -7.46% 8.06% -19.13% 1.77% -51.81% 51.29% -
  Horiz. % 60.00% 64.84% 60.00% 74.19% 72.90% 151.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 27/05/13 -
Price 0.7450 1.0800 0.7900 0.8000 0.8250 1.0400 0.4350 -
P/RPS 3.66 4.65 8.63 9.43 10.18 10.03 4.71 -4.11%
  YoY % -21.29% -46.12% -8.48% -7.37% 1.50% 112.95% -
  Horiz. % 77.71% 98.73% 183.23% 200.21% 216.14% 212.95% 100.00%
P/EPS 33.44 18.42 29.82 37.26 47.50 49.06 54.22 -7.74%
  YoY % 81.54% -38.23% -19.97% -21.56% -3.18% -9.52% -
  Horiz. % 61.67% 33.97% 55.00% 68.72% 87.61% 90.48% 100.00%
EY 2.99 5.43 3.35 2.68 2.11 2.04 1.84 8.42%
  YoY % -44.94% 62.09% 25.00% 27.01% 3.43% 10.87% -
  Horiz. % 162.50% 295.11% 182.07% 145.65% 114.67% 110.87% 100.00%
DY 1.43 3.68 1.27 1.18 1.94 1.44 0.00 -
  YoY % -61.14% 189.76% 7.63% -39.18% 34.72% 0.00% -
  Horiz. % 99.31% 255.56% 88.19% 81.94% 134.72% 100.00% -
P/NAPS 1.66 2.84 2.03 2.11 2.23 6.02 3.18 -10.26%
  YoY % -41.55% 39.90% -3.79% -5.38% -62.96% 89.31% -
  Horiz. % 52.20% 89.31% 63.84% 66.35% 70.13% 189.31% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers