[N2N] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 38.22%
YoY- 16.51%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 97,285 41,816 38,902 34,239 31,327 26,611 20,719 29.37%
PBT 26,302 11,776 10,402 7,091 6,180 1,948 -1,155 -
Tax -1,414 -95 -1,107 -50 -137 -159 -322 27.93%
NP 24,888 11,681 9,295 7,041 6,043 1,789 -1,477 -
-
NP to SH 25,129 11,747 9,366 7,041 6,043 1,789 -1,477 -
-
Tax Rate 5.38% 0.81% 10.64% 0.71% 2.22% 8.16% - -
Total Cost 72,397 30,135 29,607 27,198 25,284 24,822 22,196 21.75%
-
Net Worth 187,914 178,490 167,092 137,934 49,747 39,864 38,670 30.11%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,697 4,697 8,794 8,201 - - - -
Div Payout % 18.69% 39.99% 93.90% 116.48% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 187,914 178,490 167,092 137,934 49,747 39,864 38,670 30.11%
NOSH 477,124 476,432 439,718 372,795 302,050 298,166 300,000 8.03%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 25.58% 27.93% 23.89% 20.56% 19.29% 6.72% -7.13% -
ROE 13.37% 6.58% 5.61% 5.10% 12.15% 4.49% -3.82% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.71 8.90 8.85 9.18 10.37 8.92 6.91 20.05%
EPS 5.35 2.48 2.13 1.63 2.02 0.60 -0.49 -
DPS 1.00 1.00 2.00 2.20 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.38 0.37 0.1647 0.1337 0.1289 20.75%
Adjusted Per Share Value based on latest NOSH - 375,714
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.27 6.99 6.51 5.73 5.24 4.45 3.47 29.34%
EPS 4.20 1.96 1.57 1.18 1.01 0.30 -0.25 -
DPS 0.79 0.79 1.47 1.37 0.00 0.00 0.00 -
NAPS 0.3143 0.2985 0.2795 0.2307 0.0832 0.0667 0.0647 30.10%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.92 0.755 0.98 0.895 0.495 0.46 0.26 -
P/RPS 4.44 8.48 11.08 9.74 4.77 5.15 3.76 2.80%
P/EPS 17.20 30.19 46.01 47.39 24.74 76.67 -52.81 -
EY 5.81 3.31 2.17 2.11 4.04 1.30 -1.89 -
DY 1.09 1.32 2.04 2.46 0.00 0.00 0.00 -
P/NAPS 2.30 1.99 2.58 2.42 3.01 3.44 2.02 2.18%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 29/02/12 -
Price 0.995 0.745 0.90 0.85 0.775 0.455 0.47 -
P/RPS 4.80 8.37 10.17 9.25 7.47 5.10 6.81 -5.65%
P/EPS 18.60 29.79 42.25 45.00 38.74 75.83 -95.46 -
EY 5.38 3.36 2.37 2.22 2.58 1.32 -1.05 -
DY 1.01 1.34 2.22 2.59 0.00 0.00 0.00 -
P/NAPS 2.49 1.96 2.37 2.30 4.71 3.40 3.65 -6.16%

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