[N2N] YoY TTM Result on 31-Mar-2018 [#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

Q1 2018 quarterly results 25.05.2018 (FINAL).pdf

Latest QR

Upcoming QR

N2N's Result

N2N's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	116,552	104,108	109,620	111,604	43,074	39,707	35,949	21.63%
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	24.39%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	273,519	252,777	242,229	182,782	183,553	177,864	164,132	8.87%
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%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	8,373	16,339	5,736	19,125	4,780	4,425	7,111	2.75%
YoY %	-48.75%	184.85%	-70.01%	300.10%	8.02%	-37.77%	-	-
Horiz. %	117.75%	229.77%	80.66%	268.95%	67.22%	62.23%	100.00%	-
Div Payout %	26.93%	117.96%	47.84%	67.83%	38.34%	44.03%	92.30%	-
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%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	273,519	252,777	242,229	182,782	183,553	177,864	164,132	8.87%
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	597,878	597,878	597,877	539,054	470,649	468,064	443,600	5.09%
YoY %	0.00%	0.00%	10.91%	14.53%	0.55%	5.51%	-	-
Horiz. %	134.78%	134.78%	134.78%	121.52%	106.10%	105.51%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	26.22%	12.91%	10.58%	25.00%	28.80%	25.08%	21.43%	-
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%	-
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%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	20.88	19.36	20.36	23.20	9.15	8.48	8.10	17.07%
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	21.37%
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	-1.06%
YoY %	-50.66%	184.11%	-73.12%	298.00%	5.26%	-40.63%	-	-
Horiz. %	93.75%	190.00%	66.88%	248.75%	62.50%	59.37%	100.00%	-
NAPS	0.49	0.47	0.45	0.38	0.39	0.38	0.37	4.78%
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%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 539,054
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	26.12%
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	0.307	0.2975	0.2745	8.87%
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%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	0.71	0.50	0.835	0.765	0.725	0.875	0.835	-
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	-19.82%
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%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/05/21	28/05/20	17/05/19	25/05/18	25/05/17	23/05/16	25/05/15	-
Price	0.795	0.76	0.745	1.08	0.79	0.80	0.825	-
P/RPS	3.81	3.93	3.66	4.65	8.63	9.43	10.18	-15.09%
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	-18.14%
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 ⃤ & 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