Highlights

[N2N] YoY TTM Result on 2019-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 17-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -8.43%    YoY -     -57.48%
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.
 


 

214  460  532  1124 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 ARMADA 0.335-0.04 
 DSONIC 1.17+0.13 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 DSONIC-WA 0.505+0.12 
 HSI-C7V 0.235+0.03 
 MYEG 1.13-0.05 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers