[N2N] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -7.27%
YoY- 38.69%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 107,004 92,821 41,717 38,786 34,493 30,356 25,518 26.97%
PBT 20,398 24,725 12,113 9,540 6,965 5,662 2,014 47.06%
Tax -7,005 -65 -13 -124 -173 -105 -24 157.44%
NP 13,393 24,660 12,100 9,416 6,792 5,557 1,990 37.38%
-
NP to SH 13,717 24,880 12,218 9,420 6,792 5,557 1,990 37.93%
-
Tax Rate 34.34% 0.26% 0.11% 1.30% 2.48% 1.85% 1.19% -
Total Cost 93,610 68,161 29,617 29,370 27,701 24,798 23,528 25.86%
-
Net Worth 263,005 187,804 179,501 162,363 158,546 46,837 39,654 37.05%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 22,870 6,260 - 5,850 10,305 - - -
Div Payout % 166.72% 25.16% - 62.11% 151.72% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 263,005 187,804 179,501 162,363 158,546 46,837 39,654 37.05%
NOSH 597,877 477,124 472,371 438,819 351,310 299,856 298,599 12.26%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.52% 26.57% 29.00% 24.28% 19.69% 18.31% 7.80% -
ROE 5.22% 13.25% 6.81% 5.80% 4.28% 11.87% 5.02% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.72 19.77 8.83 8.84 9.82 10.12 8.55 13.94%
EPS 2.59 5.31 2.59 2.15 1.93 1.85 0.67 25.26%
DPS 4.00 1.33 0.00 1.33 2.93 0.00 0.00 -
NAPS 0.46 0.40 0.38 0.37 0.4513 0.1562 0.1328 22.99%
Adjusted Per Share Value based on latest NOSH - 441,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 19.17 16.63 7.47 6.95 6.18 5.44 4.57 26.98%
EPS 2.46 4.46 2.19 1.69 1.22 1.00 0.36 37.73%
DPS 4.10 1.12 0.00 1.05 1.85 0.00 0.00 -
NAPS 0.4711 0.3364 0.3215 0.2908 0.284 0.0839 0.071 37.06%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.26 0.935 0.805 0.69 0.88 0.45 0.50 -
P/RPS 6.73 4.73 9.12 7.81 8.96 4.45 5.85 2.36%
P/EPS 52.52 17.64 31.12 32.14 45.52 24.28 75.00 -5.76%
EY 1.90 5.67 3.21 3.11 2.20 4.12 1.33 6.12%
DY 3.17 1.43 0.00 1.93 3.33 0.00 0.00 -
P/NAPS 2.74 2.34 2.12 1.86 1.95 2.88 3.77 -5.17%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 26/11/13 27/11/12 -
Price 1.13 0.95 0.76 0.965 0.85 0.49 0.49 -
P/RPS 6.04 4.81 8.61 10.92 8.66 4.84 5.73 0.88%
P/EPS 47.10 17.93 29.38 44.95 43.97 26.44 73.50 -7.14%
EY 2.12 5.58 3.40 2.22 2.27 3.78 1.36 7.67%
DY 3.54 1.40 0.00 1.38 3.45 0.00 0.00 -
P/NAPS 2.46 2.38 2.00 2.61 1.88 3.14 3.69 -6.53%

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