[N2N] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 26.0%
YoY- 42.73%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 102,732 45,456 40,424 37,204 30,360 26,748 23,892 27.50%
PBT 26,960 14,488 11,516 9,020 6,292 4,088 1,680 58.78%
Tax -508 -68 0 -148 -76 -60 0 -
NP 26,452 14,420 11,516 8,872 6,216 4,028 1,680 58.28%
-
NP to SH 26,772 14,496 11,608 8,872 6,216 4,028 1,680 58.60%
-
Tax Rate 1.88% 0.47% 0.00% 1.64% 1.21% 1.47% 0.00% -
Total Cost 76,280 31,036 28,908 28,332 24,144 22,720 22,212 22.81%
-
Net Worth 182,782 183,553 177,864 164,132 53,675 40,576 38,699 29.51%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 57,720 - - - 18,648 - - -
Div Payout % 215.60% - - - 300.00% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 182,782 183,553 177,864 164,132 53,675 40,576 38,699 29.51%
NOSH 539,054 470,649 468,064 443,600 310,800 296,176 299,999 10.25%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 25.75% 31.72% 28.49% 23.85% 20.47% 15.06% 7.03% -
ROE 14.65% 7.90% 6.53% 5.41% 11.58% 9.93% 4.34% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.36 9.66 8.64 8.39 9.77 9.03 7.96 17.87%
EPS 5.56 3.08 2.48 2.00 2.00 1.36 0.56 46.57%
DPS 12.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.38 0.39 0.38 0.37 0.1727 0.137 0.129 19.71%
Adjusted Per Share Value based on latest NOSH - 443,600
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.18 7.60 6.76 6.22 5.08 4.47 4.00 27.48%
EPS 4.48 2.42 1.94 1.48 1.04 0.67 0.28 58.70%
DPS 9.65 0.00 0.00 0.00 3.12 0.00 0.00 -
NAPS 0.3057 0.307 0.2975 0.2745 0.0898 0.0679 0.0647 29.52%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.765 0.725 0.875 0.835 0.81 0.425 0.46 -
P/RPS 3.58 7.51 10.13 9.96 8.29 4.71 5.78 -7.67%
P/EPS 13.74 23.54 35.28 41.75 40.50 31.25 82.14 -25.76%
EY 7.28 4.25 2.83 2.40 2.47 3.20 1.22 34.65%
DY 15.69 0.00 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 2.01 1.86 2.30 2.26 4.69 3.10 3.57 -9.12%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 27/05/13 24/05/12 -
Price 1.08 0.79 0.80 0.825 1.04 0.435 0.45 -
P/RPS 5.06 8.18 9.26 9.84 10.65 4.82 5.65 -1.82%
P/EPS 19.40 25.65 32.26 41.25 52.00 31.99 80.36 -21.08%
EY 5.15 3.90 3.10 2.42 1.92 3.13 1.24 26.77%
DY 11.11 0.00 0.00 0.00 5.77 0.00 0.00 -
P/NAPS 2.84 2.03 2.11 2.23 6.02 3.18 3.49 -3.37%

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