[N2N] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 15.86%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 27,802 27,669 10,528 9,812 8,369 8,560 7,472 24.46%
PBT 3,930 7,758 2,691 3,247 1,867 1,931 437 44.18%
Tax -1,246 -1,365 -85 -1,014 80 -58 -141 43.76%
NP 2,684 6,393 2,606 2,233 1,947 1,873 296 44.38%
-
NP to SH 2,807 6,469 2,583 2,301 1,947 1,873 296 45.46%
-
Tax Rate 31.70% 17.59% 3.16% 31.23% -4.28% 3.00% 32.27% -
Total Cost 25,118 21,276 7,922 7,579 6,422 6,687 7,176 23.20%
-
Net Worth 252,422 187,914 178,490 168,150 139,014 48,849 39,575 36.16%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,736 - - 4,425 - - - -
Div Payout % 204.38% - - 192.31% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 252,422 187,914 178,490 168,150 139,014 48,849 39,575 36.16%
NOSH 597,877 477,124 476,432 442,500 375,714 302,096 295,999 12.42%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.65% 23.11% 24.75% 22.76% 23.26% 21.88% 3.96% -
ROE 1.11% 3.44% 1.45% 1.37% 1.40% 3.83% 0.75% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.85 5.89 2.24 2.22 2.23 2.83 2.52 11.52%
EPS 0.49 1.38 0.55 0.52 0.52 0.62 0.10 30.31%
DPS 1.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.44 0.40 0.38 0.38 0.37 0.1617 0.1337 21.94%
Adjusted Per Share Value based on latest NOSH - 442,500
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.98 4.96 1.89 1.76 1.50 1.53 1.34 24.44%
EPS 0.50 1.16 0.46 0.41 0.35 0.34 0.05 46.75%
DPS 1.03 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.4521 0.3366 0.3197 0.3012 0.249 0.0875 0.0709 36.15%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.05 0.92 0.755 0.98 0.895 0.495 0.46 -
P/RPS 21.67 15.62 33.68 44.20 40.18 17.47 18.22 2.93%
P/EPS 214.60 66.81 137.29 188.46 172.71 79.84 460.00 -11.92%
EY 0.47 1.50 0.73 0.53 0.58 1.25 0.22 13.48%
DY 0.95 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 2.39 2.30 1.99 2.58 2.42 3.06 3.44 -5.88%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 25/02/14 28/02/13 -
Price 0.95 0.995 0.745 0.90 0.85 0.775 0.455 -
P/RPS 19.60 16.89 33.24 40.59 38.16 27.35 18.02 1.40%
P/EPS 194.16 72.26 135.48 173.08 164.03 125.00 455.00 -13.22%
EY 0.52 1.38 0.74 0.58 0.61 0.80 0.22 15.40%
DY 1.05 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 2.16 2.49 1.96 2.37 2.30 4.79 3.40 -7.27%

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