[N2N] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 87.2%
YoY- 135.15%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 109,618 106,832 110,030 82,920 41,552 38,288 33,116 22.05%
PBT 25,652 19,100 23,672 27,062 11,432 10,306 6,380 26.07%
Tax -4,620 -2,406 -7,826 -56 0 -148 -38 122.41%
NP 21,032 16,694 15,846 27,006 11,432 10,158 6,342 22.09%
-
NP to SH 21,460 17,094 16,150 27,136 11,540 10,158 6,342 22.50%
-
Tax Rate 18.01% 12.60% 33.06% 0.21% 0.00% 1.44% 0.60% -
Total Cost 88,586 90,138 94,184 55,914 30,120 28,130 26,774 22.04%
-
Net Worth 256,810 251,227 240,245 187,792 178,260 167,827 51,144 30.82%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 22,331 11,165 32,032 - 9,382 - 9,418 15.46%
Div Payout % 104.06% 65.32% 198.35% - 81.30% - 148.51% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 256,810 251,227 240,245 187,792 178,260 167,827 51,144 30.82%
NOSH 597,878 597,877 597,877 469,480 469,105 441,652 313,960 11.32%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 19.19% 15.63% 14.40% 32.57% 27.51% 26.53% 19.15% -
ROE 8.36% 6.80% 6.72% 14.45% 6.47% 6.05% 12.40% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.63 19.14 20.61 17.66 8.86 8.67 10.55 10.89%
EPS 4.00 3.18 3.18 5.78 2.46 2.30 2.02 12.04%
DPS 4.00 2.00 6.00 0.00 2.00 0.00 3.00 4.90%
NAPS 0.46 0.45 0.45 0.40 0.38 0.38 0.1629 18.86%
Adjusted Per Share Value based on latest NOSH - 469,056
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.63 19.14 19.71 14.85 7.44 6.86 5.93 22.05%
EPS 3.84 3.06 2.89 4.86 2.07 1.82 1.14 22.41%
DPS 4.00 2.00 5.74 0.00 1.68 0.00 1.69 15.42%
NAPS 0.46 0.45 0.4303 0.3364 0.3193 0.3006 0.0916 30.82%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.78 0.78 1.25 0.75 0.885 0.78 1.05 -
P/RPS 3.97 4.08 6.07 4.25 9.99 9.00 9.95 -14.18%
P/EPS 20.29 25.47 41.32 12.98 35.98 33.91 51.98 -14.49%
EY 4.93 3.93 2.42 7.71 2.78 2.95 1.92 17.00%
DY 5.13 2.56 4.80 0.00 2.26 0.00 2.86 10.21%
P/NAPS 1.70 1.73 2.78 1.88 2.33 2.05 6.45 -19.91%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 -
Price 0.865 0.73 1.12 0.73 0.81 0.75 0.92 -
P/RPS 4.41 3.81 5.43 4.13 9.14 8.65 8.72 -10.73%
P/EPS 22.50 23.84 37.02 12.63 32.93 32.61 45.54 -11.07%
EY 4.44 4.19 2.70 7.92 3.04 3.07 2.20 12.40%
DY 4.62 2.74 5.36 0.00 2.47 0.00 3.26 5.97%
P/NAPS 1.88 1.62 2.49 1.83 2.13 1.97 5.65 -16.74%

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