[N2N] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[N2N] N2N CONNECT BHD

Announcement Date

25-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -21.85%

YoY- -47.89%

Quarter Report

Q4 Quarterly Report.pdf

Latest QR

Upcoming QR

N2N's Result

N2N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	106,668	106,456	109,620	108,055	107,922	110,840	111,604	-2.96%
YoY %	0.20%	-2.89%	1.45%	0.12%	-2.63%	-0.68%	-	-
Horiz. %	95.58%	95.39%	98.22%	96.82%	96.70%	99.32%	100.00%	-
PBT	19,209	16,943	18,263	19,229	23,057	24,607	29,420	-24.71%
YoY %	13.37%	-7.23%	-5.02%	-16.60%	-6.30%	-16.36%	-	-
Horiz. %	65.29%	57.59%	62.08%	65.36%	78.37%	83.64%	100.00%	-
Tax	-2,721	-3,790	-6,661	-6,500	-6,619	-5,299	-1,524	47.12%
YoY %	28.21%	43.10%	-2.48%	1.80%	-24.91%	-247.70%	-	-
Horiz. %	178.54%	248.69%	437.07%	426.51%	434.32%	347.70%	100.00%	-
NP	16,488	13,153	11,602	12,729	16,438	19,308	27,896	-29.54%
YoY %	25.36%	13.37%	-8.85%	-22.56%	-14.86%	-30.79%	-	-
Horiz. %	59.11%	47.15%	41.59%	45.63%	58.93%	69.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,913	13,567	11,991	13,095	16,757	19,636	28,198	-28.85%
YoY %	24.66%	13.14%	-8.43%	-21.85%	-14.66%	-30.36%	-	-
Horiz. %	59.98%	48.11%	42.52%	46.44%	59.43%	69.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.17%	22.37%	36.47%	33.80%	28.71%	21.53%	5.18%	-
YoY %	-36.66%	-38.66%	7.90%	17.73%	33.35%	315.64%	-	-
Horiz. %	273.55%	431.85%	704.05%	652.51%	554.25%	415.64%	100.00%	-
Total Cost	90,180	93,303	98,018	95,326	91,484	91,532	83,708	5.08%
YoY %	-3.35%	-4.81%	2.82%	4.20%	-0.05%	9.35%	-	-
Horiz. %	107.73%	111.46%	117.10%	113.88%	109.29%	109.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,810	251,227	242,229	252,422	263,005	240,245	182,782	25.41%
YoY %	2.22%	3.71%	-4.04%	-4.02%	9.47%	31.44%	-	-
Horiz. %	140.50%	137.45%	132.52%	138.10%	143.89%	131.44%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	11,319	11,319	5,736	20,167	14,430	19,125	19,125	-29.48%
YoY %	0.00%	97.33%	-71.56%	39.76%	-24.55%	0.00%	-	-
Horiz. %	59.18%	59.18%	29.99%	105.45%	75.45%	100.00%	100.00%	-
Div Payout %	66.93%	83.44%	47.84%	154.01%	86.11%	97.40%	67.83%	-
YoY %	-19.79%	74.41%	-68.94%	78.85%	-11.59%	43.59%	-	-
Horiz. %	98.67%	123.01%	70.53%	227.05%	126.95%	143.59%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	256,810	251,227	242,229	252,422	263,005	240,245	182,782	25.41%
YoY %	2.22%	3.71%	-4.04%	-4.02%	9.47%	31.44%	-	-
Horiz. %	140.50%	137.45%	132.52%	138.10%	143.89%	131.44%	100.00%	-
NOSH	597,878	597,877	597,877	597,877	597,877	597,877	539,054	7.14%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.91%	-	-
Horiz. %	110.91%	110.91%	110.91%	110.91%	110.91%	110.91%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	15.46%	12.36%	10.58%	11.78%	15.23%	17.42%	25.00%	-
YoY %	25.08%	16.82%	-10.19%	-22.65%	-12.57%	-30.32%	-	-
Horiz. %	61.84%	49.44%	42.32%	47.12%	60.92%	69.68%	100.00%	-
ROE	6.59%	5.40%	4.95%	5.19%	6.37%	8.17%	15.43%	-
YoY %	22.04%	9.09%	-4.62%	-18.52%	-22.03%	-47.05%	-	-
Horiz. %	42.71%	35.00%	32.08%	33.64%	41.28%	52.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	19.11	19.07	20.36	18.84	18.88	20.76	23.20	-12.11%
YoY %	0.21%	-6.34%	8.07%	-0.21%	-9.06%	-10.52%	-	-
Horiz. %	82.37%	82.20%	87.76%	81.21%	81.38%	89.48%	100.00%	-
EPS	3.03	2.43	2.23	2.28	2.93	3.68	5.86	-35.55%
YoY %	24.69%	8.97%	-2.19%	-22.18%	-20.38%	-37.20%	-	-
Horiz. %	51.71%	41.47%	38.05%	38.91%	50.00%	62.80%	100.00%	-
DPS	2.03	2.03	1.07	3.52	2.52	3.58	3.98	-36.13%
YoY %	0.00%	89.72%	-69.60%	39.68%	-29.61%	-10.05%	-	-
Horiz. %	51.01%	51.01%	26.88%	88.44%	63.32%	89.95%	100.00%	-
NAPS	0.46	0.45	0.45	0.44	0.46	0.45	0.38	13.57%
YoY %	2.22%	0.00%	2.27%	-4.35%	2.22%	18.42%	-	-
Horiz. %	121.05%	118.42%	118.42%	115.79%	121.05%	118.42%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 597,877
RPS	19.11	19.07	19.64	19.35	19.33	19.85	19.99	-2.95%
YoY %	0.21%	-2.90%	1.50%	0.10%	-2.62%	-0.70%	-	-
Horiz. %	95.60%	95.40%	98.25%	96.80%	96.70%	99.30%	100.00%	-
EPS	3.03	2.43	2.15	2.35	3.00	3.52	5.05	-28.84%
YoY %	24.69%	13.02%	-8.51%	-21.67%	-14.77%	-30.30%	-	-
Horiz. %	60.00%	48.12%	42.57%	46.53%	59.41%	69.70%	100.00%	-
DPS	2.03	2.03	1.03	3.61	2.58	3.43	3.43	-29.48%
YoY %	0.00%	97.09%	-71.47%	39.92%	-24.78%	0.00%	-	-
Horiz. %	59.18%	59.18%	30.03%	105.25%	75.22%	100.00%	100.00%	-
NAPS	0.46	0.45	0.4339	0.4521	0.4711	0.4303	0.3274	25.41%
YoY %	2.22%	3.71%	-4.03%	-4.03%	9.48%	31.43%	-	-
Horiz. %	140.50%	137.45%	132.53%	138.09%	143.89%	131.43%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	0.72	0.78	0.835	1.05	1.26	1.25	0.765	-
P/RPS	3.77	4.09	4.10	5.57	6.68	6.02	3.30	9.27%
YoY %	-7.82%	-0.24%	-26.39%	-16.62%	10.96%	82.42%	-	-
Horiz. %	114.24%	123.94%	124.24%	168.79%	202.42%	182.42%	100.00%	-
P/EPS	23.77	32.10	37.48	46.00	42.99	33.99	13.05	49.09%
YoY %	-25.95%	-14.35%	-18.52%	7.00%	26.48%	160.46%	-	-
Horiz. %	182.15%	245.98%	287.20%	352.49%	329.43%	260.46%	100.00%	-
EY	4.21	3.12	2.67	2.17	2.33	2.94	7.66	-32.87%
YoY %	34.94%	16.85%	23.04%	-6.87%	-20.75%	-61.62%	-	-
Horiz. %	54.96%	40.73%	34.86%	28.33%	30.42%	38.38%	100.00%	-
DY	2.82	2.60	1.28	3.35	2.00	2.87	5.20	-33.47%
YoY %	8.46%	103.12%	-61.79%	67.50%	-30.31%	-44.81%	-	-
Horiz. %	54.23%	50.00%	24.62%	64.42%	38.46%	55.19%	100.00%	-
P/NAPS	1.57	1.73	1.86	2.39	2.74	2.78	2.01	-15.17%
YoY %	-9.25%	-6.99%	-22.18%	-12.77%	-1.44%	38.31%	-	-
Horiz. %	78.11%	86.07%	92.54%	118.91%	136.32%	138.31%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	20/11/19	21/08/19	17/05/19	25/02/19	22/11/18	28/08/18	25/05/18	-
Price	0.725	0.73	0.745	0.95	1.13	1.12	1.08	-
P/RPS	3.79	3.83	3.66	5.04	5.99	5.39	4.65	-12.73%
YoY %	-1.04%	4.64%	-27.38%	-15.86%	11.13%	15.91%	-	-
Horiz. %	81.51%	82.37%	78.71%	108.39%	128.82%	115.91%	100.00%	-
P/EPS	23.93	30.04	33.44	41.62	38.56	30.45	18.42	19.04%
YoY %	-20.34%	-10.17%	-19.65%	7.94%	26.63%	65.31%	-	-
Horiz. %	129.91%	163.08%	181.54%	225.95%	209.34%	165.31%	100.00%	-
EY	4.18	3.33	2.99	2.40	2.59	3.28	5.43	-15.99%
YoY %	25.53%	11.37%	24.58%	-7.34%	-21.04%	-39.59%	-	-
Horiz. %	76.98%	61.33%	55.06%	44.20%	47.70%	60.41%	100.00%	-
DY	2.80	2.78	1.43	3.70	2.23	3.20	3.68	-16.64%
YoY %	0.72%	94.41%	-61.35%	65.92%	-30.31%	-13.04%	-	-
Horiz. %	76.09%	75.54%	38.86%	100.54%	60.60%	86.96%	100.00%	-
P/NAPS	1.58	1.62	1.66	2.16	2.46	2.49	2.84	-32.33%
YoY %	-2.47%	-2.41%	-23.15%	-12.20%	-1.20%	-12.32%	-	-
Horiz. %	55.63%	57.04%	58.45%	76.06%	86.62%	87.68%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos