[N2N] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 23.94%
YoY- 30.84%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 108,992 102,732 45,456 40,424 37,204 30,360 26,748 26.36%
PBT 23,096 26,960 14,488 11,516 9,020 6,292 4,088 33.43%
Tax -1,152 -508 -68 0 -148 -76 -60 63.60%
NP 21,944 26,452 14,420 11,516 8,872 6,216 4,028 32.63%
-
NP to SH 22,356 26,772 14,496 11,608 8,872 6,216 4,028 33.04%
-
Tax Rate 4.99% 1.88% 0.47% 0.00% 1.64% 1.21% 1.47% -
Total Cost 87,048 76,280 31,036 28,908 28,332 24,144 22,720 25.07%
-
Net Worth 242,229 182,782 183,553 177,864 164,132 53,675 40,576 34.66%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 57,720 - - - 18,648 - -
Div Payout % - 215.60% - - - 300.00% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 242,229 182,782 183,553 177,864 164,132 53,675 40,576 34.66%
NOSH 597,877 539,054 470,649 468,064 443,600 310,800 296,176 12.41%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 20.13% 25.75% 31.72% 28.49% 23.85% 20.47% 15.06% -
ROE 9.23% 14.65% 7.90% 6.53% 5.41% 11.58% 9.93% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.25 21.36 9.66 8.64 8.39 9.77 9.03 14.40%
EPS 4.16 5.56 3.08 2.48 2.00 2.00 1.36 20.47%
DPS 0.00 12.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.45 0.38 0.39 0.38 0.37 0.1727 0.137 21.91%
Adjusted Per Share Value based on latest NOSH - 468,064
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.23 17.18 7.60 6.76 6.22 5.08 4.47 26.38%
EPS 3.74 4.48 2.42 1.94 1.48 1.04 0.67 33.17%
DPS 0.00 9.65 0.00 0.00 0.00 3.12 0.00 -
NAPS 0.4051 0.3057 0.307 0.2975 0.2745 0.0898 0.0679 34.65%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.835 0.765 0.725 0.875 0.835 0.81 0.425 -
P/RPS 4.12 3.58 7.51 10.13 9.96 8.29 4.71 -2.20%
P/EPS 20.11 13.74 23.54 35.28 41.75 40.50 31.25 -7.08%
EY 4.97 7.28 4.25 2.83 2.40 2.47 3.20 7.61%
DY 0.00 15.69 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 1.86 2.01 1.86 2.30 2.26 4.69 3.10 -8.15%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 27/05/13 -
Price 0.745 1.08 0.79 0.80 0.825 1.04 0.435 -
P/RPS 3.68 5.06 8.18 9.26 9.84 10.65 4.82 -4.39%
P/EPS 17.94 19.40 25.65 32.26 41.25 52.00 31.99 -9.18%
EY 5.57 5.15 3.90 3.10 2.42 1.92 3.13 10.07%
DY 0.00 11.11 0.00 0.00 0.00 5.77 0.00 -
P/NAPS 1.66 2.84 2.03 2.11 2.23 6.02 3.18 -10.26%

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