[N2N] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -3.86%
YoY- 25.42%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 105,095 108,055 97,285 41,816 38,902 34,239 31,327 22.34%
PBT 17,575 19,229 26,302 11,776 10,402 7,091 6,180 19.01%
Tax -2,306 -6,500 -1,414 -95 -1,107 -50 -137 60.05%
NP 15,269 12,729 24,888 11,681 9,295 7,041 6,043 16.69%
-
NP to SH 15,679 13,095 25,129 11,747 9,366 7,041 6,043 17.21%
-
Tax Rate 13.12% 33.80% 5.38% 0.81% 10.64% 0.71% 2.22% -
Total Cost 89,826 95,326 72,397 30,135 29,607 27,198 25,284 23.51%
-
Net Worth 256,810 238,090 187,914 178,490 167,092 137,934 49,747 31.44%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 5,582 21,644 4,697 4,697 8,794 8,201 - -
Div Payout % 35.61% 165.29% 18.69% 39.99% 93.90% 116.48% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 256,810 238,090 187,914 178,490 167,092 137,934 49,747 31.44%
NOSH 597,878 597,877 477,124 476,432 439,718 372,795 302,050 12.04%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.53% 11.78% 25.58% 27.93% 23.89% 20.56% 19.29% -
ROE 6.11% 5.50% 13.37% 6.58% 5.61% 5.10% 12.15% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 18.82 19.97 20.71 8.90 8.85 9.18 10.37 10.43%
EPS 2.92 2.42 5.35 2.48 2.13 1.63 2.02 6.33%
DPS 1.00 4.00 1.00 1.00 2.00 2.20 0.00 -
NAPS 0.46 0.44 0.40 0.38 0.38 0.37 0.1647 18.66%
Adjusted Per Share Value based on latest NOSH - 476,432
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 18.82 19.35 17.43 7.49 6.97 6.13 5.61 22.34%
EPS 2.81 2.35 4.50 2.10 1.68 1.26 1.08 17.26%
DPS 1.00 3.88 0.84 0.84 1.58 1.47 0.00 -
NAPS 0.46 0.4265 0.3366 0.3197 0.2993 0.2471 0.0891 31.44%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.715 1.05 0.92 0.755 0.98 0.895 0.495 -
P/RPS 3.80 5.26 4.44 8.48 11.08 9.74 4.77 -3.71%
P/EPS 25.46 43.39 17.20 30.19 46.01 47.39 24.74 0.47%
EY 3.93 2.30 5.81 3.31 2.17 2.11 4.04 -0.45%
DY 1.40 3.81 1.09 1.32 2.04 2.46 0.00 -
P/NAPS 1.55 2.39 2.30 1.99 2.58 2.42 3.01 -10.46%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 -
Price 0.65 0.95 0.995 0.745 0.90 0.85 0.775 -
P/RPS 3.45 4.76 4.80 8.37 10.17 9.25 7.47 -12.07%
P/EPS 23.14 39.26 18.60 29.79 42.25 45.00 38.74 -8.22%
EY 4.32 2.55 5.38 3.36 2.37 2.22 2.58 8.96%
DY 1.54 4.21 1.01 1.34 2.22 2.59 0.00 -
P/NAPS 1.41 2.16 2.49 1.96 2.37 2.30 4.71 -18.20%

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