Highlights

[N2N] YoY TTM Result on 2018-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     12.21%    YoY -     126.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 104,108 109,620 111,604 43,074 39,707 35,949 32,230 21.56%
  YoY % -5.03% -1.78% 159.10% 8.48% 10.45% 11.54% -
  Horiz. % 323.02% 340.12% 346.27% 133.65% 123.20% 111.54% 100.00%
PBT 16,520 18,263 29,420 12,519 11,026 7,773 6,729 16.13%
  YoY % -9.54% -37.92% 135.00% 13.54% 41.85% 15.51% -
  Horiz. % 245.50% 271.41% 437.21% 186.05% 163.86% 115.51% 100.00%
Tax -3,081 -6,661 -1,524 -112 -1,069 -68 -141 67.13%
  YoY % 53.75% -337.07% -1,260.71% 89.52% -1,472.06% 51.77% -
  Horiz. % 2,185.11% 4,724.11% 1,080.85% 79.43% 758.16% 48.23% 100.00%
NP 13,439 11,602 27,896 12,407 9,957 7,705 6,588 12.60%
  YoY % 15.83% -58.41% 124.84% 24.61% 29.23% 16.96% -
  Horiz. % 203.99% 176.11% 423.44% 188.33% 151.14% 116.96% 100.00%
NP to SH 13,852 11,991 28,198 12,469 10,051 7,705 6,588 13.17%
  YoY % 15.52% -57.48% 126.14% 24.06% 30.45% 16.96% -
  Horiz. % 210.26% 182.01% 428.02% 189.27% 152.57% 116.96% 100.00%
Tax Rate 18.65 % 36.47 % 5.18 % 0.89 % 9.70 % 0.87 % 2.10 % 43.86%
  YoY % -48.86% 604.05% 482.02% -90.82% 1,014.94% -58.57% -
  Horiz. % 888.10% 1,736.67% 246.67% 42.38% 461.90% 41.43% 100.00%
Total Cost 90,669 98,018 83,708 30,667 29,750 28,244 25,642 23.41%
  YoY % -7.50% 17.10% 172.96% 3.08% 5.33% 10.15% -
  Horiz. % 353.60% 382.26% 326.45% 119.60% 116.02% 110.15% 100.00%
Net Worth 252,777 242,229 182,782 183,553 177,864 164,132 53,675 29.44%
  YoY % 4.35% 32.52% -0.42% 3.20% 8.37% 205.79% -
  Horiz. % 470.94% 451.29% 340.53% 341.97% 331.37% 305.79% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 16,339 5,736 19,125 4,780 4,425 7,111 4,662 23.22%
  YoY % 184.81% -70.00% 300.09% 8.03% -37.78% 52.55% -
  Horiz. % 350.48% 123.06% 410.24% 102.54% 94.92% 152.55% 100.00%
Div Payout % 117.96 % 47.84 % 67.83 % 38.34 % 44.03 % 92.30 % 70.77 % 8.88%
  YoY % 146.57% -29.47% 76.92% -12.92% -52.30% 30.42% -
  Horiz. % 166.68% 67.60% 95.85% 54.18% 62.22% 130.42% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 252,777 242,229 182,782 183,553 177,864 164,132 53,675 29.44%
  YoY % 4.35% 32.52% -0.42% 3.20% 8.37% 205.79% -
  Horiz. % 470.94% 451.29% 340.53% 341.97% 331.37% 305.79% 100.00%
NOSH 537,824 538,288 481,006 470,649 468,064 443,600 310,800 9.56%
  YoY % -0.09% 11.91% 2.20% 0.55% 5.51% 42.73% -
  Horiz. % 173.05% 173.19% 154.76% 151.43% 150.60% 142.73% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.91 % 10.58 % 25.00 % 28.80 % 25.08 % 21.43 % 20.44 % -7.37%
  YoY % 22.02% -57.68% -13.19% 14.83% 17.03% 4.84% -
  Horiz. % 63.16% 51.76% 122.31% 140.90% 122.70% 104.84% 100.00%
ROE 5.48 % 4.95 % 15.43 % 6.79 % 5.65 % 4.69 % 12.27 % -12.56%
  YoY % 10.71% -67.92% 127.25% 20.18% 20.47% -61.78% -
  Horiz. % 44.66% 40.34% 125.75% 55.34% 46.05% 38.22% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.36 20.36 23.20 9.15 8.48 8.10 10.37 10.95%
  YoY % -4.91% -12.24% 153.55% 7.90% 4.69% -21.89% -
  Horiz. % 186.69% 196.34% 223.72% 88.24% 81.77% 78.11% 100.00%
EPS 2.58 2.23 5.86 2.65 2.15 1.74 2.12 3.32%
  YoY % 15.70% -61.95% 121.13% 23.26% 23.56% -17.92% -
  Horiz. % 121.70% 105.19% 276.42% 125.00% 101.42% 82.08% 100.00%
DPS 3.04 1.07 3.98 1.00 0.95 1.60 1.50 12.48%
  YoY % 184.11% -73.12% 298.00% 5.26% -40.63% 6.67% -
  Horiz. % 202.67% 71.33% 265.33% 66.67% 63.33% 106.67% 100.00%
NAPS 0.4700 0.4500 0.3800 0.3900 0.3800 0.3700 0.1727 18.14%
  YoY % 4.44% 18.42% -2.56% 2.63% 2.70% 114.24% -
  Horiz. % 272.15% 260.57% 220.03% 225.83% 220.03% 214.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 17.41 18.33 18.67 7.20 6.64 6.01 5.39 21.56%
  YoY % -5.02% -1.82% 159.31% 8.43% 10.48% 11.50% -
  Horiz. % 323.01% 340.07% 346.38% 133.58% 123.19% 111.50% 100.00%
EPS 2.32 2.01 4.72 2.09 1.68 1.29 1.10 13.23%
  YoY % 15.42% -57.42% 125.84% 24.40% 30.23% 17.27% -
  Horiz. % 210.91% 182.73% 429.09% 190.00% 152.73% 117.27% 100.00%
DPS 2.73 0.96 3.20 0.80 0.74 1.19 0.78 23.20%
  YoY % 184.38% -70.00% 300.00% 8.11% -37.82% 52.56% -
  Horiz. % 350.00% 123.08% 410.26% 102.56% 94.87% 152.56% 100.00%
NAPS 0.4228 0.4051 0.3057 0.3070 0.2975 0.2745 0.0898 29.43%
  YoY % 4.37% 32.52% -0.42% 3.19% 8.38% 205.68% -
  Horiz. % 470.82% 451.11% 340.42% 341.87% 331.29% 305.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.5000 0.8350 0.7650 0.7250 0.8750 0.8350 0.8100 -
P/RPS 2.58 4.10 3.30 7.92 10.31 10.30 7.81 -16.84%
  YoY % -37.07% 24.24% -58.33% -23.18% 0.10% 31.88% -
  Horiz. % 33.03% 52.50% 42.25% 101.41% 132.01% 131.88% 100.00%
P/EPS 19.41 37.48 13.05 27.37 40.75 48.07 38.21 -10.67%
  YoY % -48.21% 187.20% -52.32% -32.83% -15.23% 25.80% -
  Horiz. % 50.80% 98.09% 34.15% 71.63% 106.65% 125.80% 100.00%
EY 5.15 2.67 7.66 3.65 2.45 2.08 2.62 11.91%
  YoY % 92.88% -65.14% 109.86% 48.98% 17.79% -20.61% -
  Horiz. % 196.56% 101.91% 292.37% 139.31% 93.51% 79.39% 100.00%
DY 6.08 1.28 5.20 1.38 1.08 1.92 1.85 21.91%
  YoY % 375.00% -75.38% 276.81% 27.78% -43.75% 3.78% -
  Horiz. % 328.65% 69.19% 281.08% 74.59% 58.38% 103.78% 100.00%
P/NAPS 1.06 1.86 2.01 1.86 2.30 2.26 4.69 -21.94%
  YoY % -43.01% -7.46% 8.06% -19.13% 1.77% -51.81% -
  Horiz. % 22.60% 39.66% 42.86% 39.66% 49.04% 48.19% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 -
Price 0.7600 0.7450 1.0800 0.7900 0.8000 0.8250 1.0400 -
P/RPS 3.93 3.66 4.65 8.63 9.43 10.18 10.03 -14.45%
  YoY % 7.38% -21.29% -46.12% -8.48% -7.37% 1.50% -
  Horiz. % 39.18% 36.49% 46.36% 86.04% 94.02% 101.50% 100.00%
P/EPS 29.51 33.44 18.42 29.82 37.26 47.50 49.06 -8.12%
  YoY % -11.75% 81.54% -38.23% -19.97% -21.56% -3.18% -
  Horiz. % 60.15% 68.16% 37.55% 60.78% 75.95% 96.82% 100.00%
EY 3.39 2.99 5.43 3.35 2.68 2.11 2.04 8.82%
  YoY % 13.38% -44.94% 62.09% 25.00% 27.01% 3.43% -
  Horiz. % 166.18% 146.57% 266.18% 164.22% 131.37% 103.43% 100.00%
DY 4.00 1.43 3.68 1.27 1.18 1.94 1.44 18.54%
  YoY % 179.72% -61.14% 189.76% 7.63% -39.18% 34.72% -
  Horiz. % 277.78% 99.31% 255.56% 88.19% 81.94% 134.72% 100.00%
P/NAPS 1.62 1.66 2.84 2.03 2.11 2.23 6.02 -19.63%
  YoY % -2.41% -41.55% 39.90% -3.79% -5.38% -62.96% -
  Horiz. % 26.91% 27.57% 47.18% 33.72% 35.05% 37.04% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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!
PARTNERS & BROKERS