Highlights

[N2N] YoY TTM Result on 2020-03-31 [#1]

Stock [N2N]: N2N CONNECT BHD
Announcement Date 28-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -11.65%    YoY -     15.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 116,552 104,108 109,620 111,604 43,074 39,707 35,949 21.64%
  YoY % 11.95% -5.03% -1.78% 159.10% 8.48% 10.45% -
  Horiz. % 324.21% 289.60% 304.93% 310.45% 119.82% 110.45% 100.00%
PBT 28,837 16,520 18,263 29,420 12,519 11,026 7,773 24.40%
  YoY % 74.56% -9.54% -37.92% 135.00% 13.54% 41.85% -
  Horiz. % 370.99% 212.53% 234.95% 378.49% 161.06% 141.85% 100.00%
Tax 1,718 -3,081 -6,661 -1,524 -112 -1,069 -68 -
  YoY % 155.76% 53.75% -337.07% -1,260.71% 89.52% -1,472.06% -
  Horiz. % -2,526.47% 4,530.88% 9,795.59% 2,241.18% 164.71% 1,572.06% 100.00%
NP 30,555 13,439 11,602 27,896 12,407 9,957 7,705 25.78%
  YoY % 127.36% 15.83% -58.41% 124.84% 24.61% 29.23% -
  Horiz. % 396.56% 174.42% 150.58% 362.05% 161.03% 129.23% 100.00%
NP to SH 31,093 13,852 11,991 28,198 12,469 10,051 7,705 26.15%
  YoY % 124.47% 15.52% -57.48% 126.14% 24.06% 30.45% -
  Horiz. % 403.54% 179.78% 155.63% 365.97% 161.83% 130.45% 100.00%
Tax Rate -5.96 % 18.65 % 36.47 % 5.18 % 0.89 % 9.70 % 0.87 % -
  YoY % -131.96% -48.86% 604.05% 482.02% -90.82% 1,014.94% -
  Horiz. % -685.06% 2,143.68% 4,191.95% 595.40% 102.30% 1,114.94% 100.00%
Total Cost 85,997 90,669 98,018 83,708 30,667 29,750 28,244 20.37%
  YoY % -5.15% -7.50% 17.10% 172.96% 3.08% 5.33% -
  Horiz. % 304.48% 321.02% 347.04% 296.37% 108.58% 105.33% 100.00%
Net Worth 273,519 252,777 242,229 182,782 183,553 177,864 164,132 8.88%
  YoY % 8.21% 4.35% 32.52% -0.42% 3.20% 8.37% -
  Horiz. % 166.65% 154.01% 147.58% 111.36% 111.83% 108.37% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 8,373 16,339 5,736 19,125 4,780 4,425 7,111 2.76%
  YoY % -48.76% 184.81% -70.00% 300.09% 8.03% -37.78% -
  Horiz. % 117.73% 229.75% 80.67% 268.92% 67.22% 62.22% 100.00%
Div Payout % 26.93 % 117.96 % 47.84 % 67.83 % 38.34 % 44.03 % 92.30 % -18.54%
  YoY % -77.17% 146.57% -29.47% 76.92% -12.92% -52.30% -
  Horiz. % 29.18% 127.80% 51.83% 73.49% 41.54% 47.70% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 273,519 252,777 242,229 182,782 183,553 177,864 164,132 8.88%
  YoY % 8.21% 4.35% 32.52% -0.42% 3.20% 8.37% -
  Horiz. % 166.65% 154.01% 147.58% 111.36% 111.83% 108.37% 100.00%
NOSH 558,204 537,824 538,288 481,006 470,649 468,064 443,600 3.90%
  YoY % 3.79% -0.09% 11.91% 2.20% 0.55% 5.51% -
  Horiz. % 125.83% 121.24% 121.35% 108.43% 106.10% 105.51% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 26.22 % 12.91 % 10.58 % 25.00 % 28.80 % 25.08 % 21.43 % 3.42%
  YoY % 103.10% 22.02% -57.68% -13.19% 14.83% 17.03% -
  Horiz. % 122.35% 60.24% 49.37% 116.66% 134.39% 117.03% 100.00%
ROE 11.37 % 5.48 % 4.95 % 15.43 % 6.79 % 5.65 % 4.69 % 15.89%
  YoY % 107.48% 10.71% -67.92% 127.25% 20.18% 20.47% -
  Horiz. % 242.43% 116.84% 105.54% 329.00% 144.78% 120.47% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.88 19.36 20.36 23.20 9.15 8.48 8.10 17.08%
  YoY % 7.85% -4.91% -12.24% 153.55% 7.90% 4.69% -
  Horiz. % 257.78% 239.01% 251.36% 286.42% 112.96% 104.69% 100.00%
EPS 5.57 2.58 2.23 5.86 2.65 2.15 1.74 21.38%
  YoY % 115.89% 15.70% -61.95% 121.13% 23.26% 23.56% -
  Horiz. % 320.11% 148.28% 128.16% 336.78% 152.30% 123.56% 100.00%
DPS 1.50 3.04 1.07 3.98 1.00 0.95 1.60 -1.07%
  YoY % -50.66% 184.11% -73.12% 298.00% 5.26% -40.63% -
  Horiz. % 93.75% 190.00% 66.88% 248.75% 62.50% 59.38% 100.00%
NAPS 0.4900 0.4700 0.4500 0.3800 0.3900 0.3800 0.3700 4.79%
  YoY % 4.26% 4.44% 18.42% -2.56% 2.63% 2.70% -
  Horiz. % 132.43% 127.03% 121.62% 102.70% 105.41% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 19.49 17.41 18.33 18.67 7.20 6.64 6.01 21.64%
  YoY % 11.95% -5.02% -1.82% 159.31% 8.43% 10.48% -
  Horiz. % 324.29% 289.68% 304.99% 310.65% 119.80% 110.48% 100.00%
EPS 5.20 2.32 2.01 4.72 2.09 1.68 1.29 26.13%
  YoY % 124.14% 15.42% -57.42% 125.84% 24.40% 30.23% -
  Horiz. % 403.10% 179.84% 155.81% 365.89% 162.02% 130.23% 100.00%
DPS 1.40 2.73 0.96 3.20 0.80 0.74 1.19 2.74%
  YoY % -48.72% 184.38% -70.00% 300.00% 8.11% -37.82% -
  Horiz. % 117.65% 229.41% 80.67% 268.91% 67.23% 62.18% 100.00%
NAPS 0.4575 0.4228 0.4051 0.3057 0.3070 0.2975 0.2745 8.88%
  YoY % 8.21% 4.37% 32.52% -0.42% 3.19% 8.38% -
  Horiz. % 166.67% 154.03% 147.58% 111.37% 111.84% 108.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.7100 0.5000 0.8350 0.7650 0.7250 0.8750 0.8350 -
P/RPS 3.40 2.58 4.10 3.30 7.92 10.31 10.30 -16.85%
  YoY % 31.78% -37.07% 24.24% -58.33% -23.18% 0.10% -
  Horiz. % 33.01% 25.05% 39.81% 32.04% 76.89% 100.10% 100.00%
P/EPS 12.75 19.41 37.48 13.05 27.37 40.75 48.07 -19.83%
  YoY % -34.31% -48.21% 187.20% -52.32% -32.83% -15.23% -
  Horiz. % 26.52% 40.38% 77.97% 27.15% 56.94% 84.77% 100.00%
EY 7.85 5.15 2.67 7.66 3.65 2.45 2.08 24.75%
  YoY % 52.43% 92.88% -65.14% 109.86% 48.98% 17.79% -
  Horiz. % 377.40% 247.60% 128.37% 368.27% 175.48% 117.79% 100.00%
DY 2.11 6.08 1.28 5.20 1.38 1.08 1.92 1.58%
  YoY % -65.30% 375.00% -75.38% 276.81% 27.78% -43.75% -
  Horiz. % 109.90% 316.67% 66.67% 270.83% 71.88% 56.25% 100.00%
P/NAPS 1.45 1.06 1.86 2.01 1.86 2.30 2.26 -7.12%
  YoY % 36.79% -43.01% -7.46% 8.06% -19.13% 1.77% -
  Horiz. % 64.16% 46.90% 82.30% 88.94% 82.30% 101.77% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 -
Price 0.7950 0.7600 0.7450 1.0800 0.7900 0.8000 0.8250 -
P/RPS 3.81 3.93 3.66 4.65 8.63 9.43 10.18 -15.10%
  YoY % -3.05% 7.38% -21.29% -46.12% -8.48% -7.37% -
  Horiz. % 37.43% 38.61% 35.95% 45.68% 84.77% 92.63% 100.00%
P/EPS 14.27 29.51 33.44 18.42 29.82 37.26 47.50 -18.15%
  YoY % -51.64% -11.75% 81.54% -38.23% -19.97% -21.56% -
  Horiz. % 30.04% 62.13% 70.40% 38.78% 62.78% 78.44% 100.00%
EY 7.01 3.39 2.99 5.43 3.35 2.68 2.11 22.13%
  YoY % 106.78% 13.38% -44.94% 62.09% 25.00% 27.01% -
  Horiz. % 332.23% 160.66% 141.71% 257.35% 158.77% 127.01% 100.00%
DY 1.89 4.00 1.43 3.68 1.27 1.18 1.94 -0.43%
  YoY % -52.75% 179.72% -61.14% 189.76% 7.63% -39.18% -
  Horiz. % 97.42% 206.19% 73.71% 189.69% 65.46% 60.82% 100.00%
P/NAPS 1.62 1.62 1.66 2.84 2.03 2.11 2.23 -5.18%
  YoY % 0.00% -2.41% -41.55% 39.90% -3.79% -5.38% -
  Horiz. % 72.65% 72.65% 74.44% 127.35% 91.03% 94.62% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS