[N2N] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 34.67%
YoY- 113.92%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 112,379 105,095 108,055 97,285 41,816 38,902 34,239 21.88%
PBT 25,644 17,575 19,229 26,302 11,776 10,402 7,091 23.86%
Tax 1,017 -2,306 -6,500 -1,414 -95 -1,107 -50 -
NP 26,661 15,269 12,729 24,888 11,681 9,295 7,041 24.82%
-
NP to SH 27,096 15,679 13,095 25,129 11,747 9,366 7,041 25.15%
-
Tax Rate -3.97% 13.12% 33.80% 5.38% 0.81% 10.64% 0.71% -
Total Cost 85,718 89,826 95,326 72,397 30,135 29,607 27,198 21.06%
-
Net Worth 262,355 256,810 252,422 187,914 178,490 167,092 137,934 11.29%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 19,537 5,582 22,947 4,697 4,697 8,794 8,201 15.55%
Div Payout % 72.10% 35.61% 175.24% 18.69% 39.99% 93.90% 116.48% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 262,355 256,810 252,422 187,914 178,490 167,092 137,934 11.29%
NOSH 597,878 597,878 597,877 477,124 476,432 439,718 372,795 8.18%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 23.72% 14.53% 11.78% 25.58% 27.93% 23.89% 20.56% -
ROE 10.33% 6.11% 5.19% 13.37% 6.58% 5.61% 5.10% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.13 18.82 18.84 20.71 8.90 8.85 9.18 13.96%
EPS 4.85 2.92 2.42 5.35 2.48 2.13 1.63 19.90%
DPS 3.50 1.00 4.00 1.00 1.00 2.00 2.20 8.03%
NAPS 0.47 0.46 0.44 0.40 0.38 0.38 0.37 4.06%
Adjusted Per Share Value based on latest NOSH - 477,124
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.13 18.82 19.35 17.43 7.49 6.97 6.13 21.89%
EPS 4.85 2.81 2.35 4.50 2.10 1.68 1.26 25.16%
DPS 3.50 1.00 4.11 0.84 0.84 1.58 1.47 15.54%
NAPS 0.4699 0.46 0.4521 0.3366 0.3197 0.2993 0.2471 11.29%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.72 0.715 1.05 0.92 0.755 0.98 0.895 -
P/RPS 3.58 3.80 5.57 4.44 8.48 11.08 9.74 -15.35%
P/EPS 14.83 25.46 46.00 17.20 30.19 46.01 47.39 -17.58%
EY 6.74 3.93 2.17 5.81 3.31 2.17 2.11 21.33%
DY 4.86 1.40 3.81 1.09 1.32 2.04 2.46 12.00%
P/NAPS 1.53 1.55 2.39 2.30 1.99 2.58 2.42 -7.35%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 01/03/21 28/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 -
Price 0.78 0.65 0.95 0.995 0.745 0.90 0.85 -
P/RPS 3.87 3.45 5.04 4.80 8.37 10.17 9.25 -13.50%
P/EPS 16.07 23.14 41.62 18.60 29.79 42.25 45.00 -15.75%
EY 6.22 4.32 2.40 5.38 3.36 2.37 2.22 18.71%
DY 4.49 1.54 4.21 1.01 1.34 2.22 2.59 9.59%
P/NAPS 1.66 1.41 2.16 2.49 1.96 2.37 2.30 -5.28%

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