[N2N] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 23.4%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 105,044 108,992 102,732 45,456 40,424 37,204 30,360 22.95%
PBT 18,876 23,096 26,960 14,488 11,516 9,020 6,292 20.07%
Tax -4,252 -1,152 -508 -68 0 -148 -76 95.44%
NP 14,624 21,944 26,452 14,420 11,516 8,872 6,216 15.31%
-
NP to SH 15,048 22,356 26,772 14,496 11,608 8,872 6,216 15.86%
-
Tax Rate 22.53% 4.99% 1.88% 0.47% 0.00% 1.64% 1.21% -
Total Cost 90,420 87,048 76,280 31,036 28,908 28,332 24,144 24.59%
-
Net Worth 252,777 242,229 182,782 183,553 177,864 164,132 53,675 29.43%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 43,025 - 57,720 - - - 18,648 14.93%
Div Payout % 285.92% - 215.60% - - - 300.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 252,777 242,229 182,782 183,553 177,864 164,132 53,675 29.43%
NOSH 597,878 597,877 539,054 470,649 468,064 443,600 310,800 11.50%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 13.92% 20.13% 25.75% 31.72% 28.49% 23.85% 20.47% -
ROE 5.95% 9.23% 14.65% 7.90% 6.53% 5.41% 11.58% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.53 20.25 21.36 9.66 8.64 8.39 9.77 12.22%
EPS 2.80 4.16 5.56 3.08 2.48 2.00 2.00 5.76%
DPS 8.00 0.00 12.00 0.00 0.00 0.00 6.00 4.90%
NAPS 0.47 0.45 0.38 0.39 0.38 0.37 0.1727 18.14%
Adjusted Per Share Value based on latest NOSH - 470,649
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 18.82 19.52 18.40 8.14 7.24 6.66 5.44 22.95%
EPS 2.70 4.00 4.80 2.60 2.08 1.59 1.11 15.95%
DPS 7.71 0.00 10.34 0.00 0.00 0.00 3.34 14.94%
NAPS 0.4528 0.4339 0.3274 0.3288 0.3186 0.294 0.0961 29.44%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.50 0.835 0.765 0.725 0.875 0.835 0.81 -
P/RPS 2.56 4.12 3.58 7.51 10.13 9.96 8.29 -17.77%
P/EPS 17.87 20.11 13.74 23.54 35.28 41.75 40.50 -12.73%
EY 5.60 4.97 7.28 4.25 2.83 2.40 2.47 14.60%
DY 16.00 0.00 15.69 0.00 0.00 0.00 7.41 13.67%
P/NAPS 1.06 1.86 2.01 1.86 2.30 2.26 4.69 -21.93%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 -
Price 0.76 0.745 1.08 0.79 0.80 0.825 1.04 -
P/RPS 3.89 3.68 5.06 8.18 9.26 9.84 10.65 -15.43%
P/EPS 27.16 17.94 19.40 25.65 32.26 41.25 52.00 -10.25%
EY 3.68 5.57 5.15 3.90 3.10 2.42 1.92 11.44%
DY 10.53 0.00 11.11 0.00 0.00 0.00 5.77 10.53%
P/NAPS 1.62 1.66 2.84 2.03 2.11 2.23 6.02 -19.63%

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