[N2N] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 14.5%
YoY- 60.17%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 110,030 82,920 41,552 38,288 33,116 29,518 24,600 28.34%
PBT 23,672 27,062 11,432 10,306 6,380 4,792 1,702 55.04%
Tax -7,826 -56 0 -148 -38 -52 0 -
NP 15,846 27,006 11,432 10,158 6,342 4,740 1,702 45.01%
-
NP to SH 16,150 27,136 11,540 10,158 6,342 4,740 1,702 45.47%
-
Tax Rate 33.06% 0.21% 0.00% 1.44% 0.60% 1.09% 0.00% -
Total Cost 94,184 55,914 30,120 28,130 26,774 24,778 22,898 26.56%
-
Net Worth 240,245 187,792 178,260 167,827 51,144 44,460 39,693 34.97%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 32,032 - 9,382 - 9,418 - - -
Div Payout % 198.35% - 81.30% - 148.51% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 240,245 187,792 178,260 167,827 51,144 44,460 39,693 34.97%
NOSH 597,877 469,480 469,105 441,652 313,960 299,999 303,928 11.93%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.40% 32.57% 27.51% 26.53% 19.15% 16.06% 6.92% -
ROE 6.72% 14.45% 6.47% 6.05% 12.40% 10.66% 4.29% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.61 17.66 8.86 8.67 10.55 9.84 8.09 16.85%
EPS 3.18 5.78 2.46 2.30 2.02 1.58 0.56 33.55%
DPS 6.00 0.00 2.00 0.00 3.00 0.00 0.00 -
NAPS 0.45 0.40 0.38 0.38 0.1629 0.1482 0.1306 22.88%
Adjusted Per Share Value based on latest NOSH - 440,153
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.40 13.87 6.95 6.40 5.54 4.94 4.11 28.36%
EPS 2.70 4.54 1.93 1.70 1.06 0.79 0.28 45.86%
DPS 5.36 0.00 1.57 0.00 1.58 0.00 0.00 -
NAPS 0.4018 0.3141 0.2982 0.2807 0.0855 0.0744 0.0664 34.97%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.25 0.75 0.885 0.78 1.05 0.47 0.47 -
P/RPS 6.07 4.25 9.99 9.00 9.95 4.78 5.81 0.73%
P/EPS 41.32 12.98 35.98 33.91 51.98 29.75 83.93 -11.13%
EY 2.42 7.71 2.78 2.95 1.92 3.36 1.19 12.55%
DY 4.80 0.00 2.26 0.00 2.86 0.00 0.00 -
P/NAPS 2.78 1.88 2.33 2.05 6.45 3.17 3.60 -4.21%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 26/08/13 27/08/12 -
Price 1.12 0.73 0.81 0.75 0.92 0.435 0.54 -
P/RPS 5.43 4.13 9.14 8.65 8.72 4.42 6.67 -3.36%
P/EPS 37.02 12.63 32.93 32.61 45.54 27.53 96.43 -14.74%
EY 2.70 7.92 3.04 3.07 2.20 3.63 1.04 17.22%
DY 5.36 0.00 2.47 0.00 3.26 0.00 0.00 -
P/NAPS 2.49 1.83 2.13 1.97 5.65 2.94 4.13 -8.08%

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
Post a Comment