[N2N] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 53.78%
YoY- 90.64%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 106,488 106,456 110,840 62,500 40,534 36,824 33,126 21.46%
PBT 20,851 16,943 24,607 19,105 10,965 9,054 6,972 20.01%
Tax -3,413 -3,790 -5,299 -7 -1,032 -105 -130 72.31%
NP 17,438 13,153 19,308 19,098 9,933 8,949 6,842 16.85%
-
NP to SH 17,862 13,567 19,636 19,175 10,058 8,949 6,842 17.32%
-
Tax Rate 16.37% 22.37% 21.53% 0.04% 9.41% 1.16% 1.86% -
Total Cost 89,050 93,303 91,532 43,402 30,601 27,875 26,284 22.53%
-
Net Worth 256,810 251,227 240,245 187,622 181,639 167,258 50,655 31.03%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 10,756 11,319 19,125 - 4,425 2,447 4,662 14.93%
Div Payout % 60.22% 83.44% 97.40% - 43.99% 27.35% 68.14% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 256,810 251,227 240,245 187,622 181,639 167,258 50,655 31.03%
NOSH 597,878 597,877 597,877 469,056 477,999 440,153 310,961 11.49%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 16.38% 12.36% 17.42% 30.56% 24.51% 24.30% 20.65% -
ROE 6.96% 5.40% 8.17% 10.22% 5.54% 5.35% 13.51% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.07 19.07 20.76 13.32 8.48 8.37 10.65 10.18%
EPS 3.20 2.43 3.68 4.09 2.10 2.03 2.20 6.43%
DPS 1.93 2.03 3.58 0.00 0.93 0.56 1.50 4.28%
NAPS 0.46 0.45 0.45 0.40 0.38 0.38 0.1629 18.86%
Adjusted Per Share Value based on latest NOSH - 469,056
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.81 17.81 18.54 10.45 6.78 6.16 5.54 21.46%
EPS 2.99 2.27 3.28 3.21 1.68 1.50 1.14 17.41%
DPS 1.80 1.89 3.20 0.00 0.74 0.41 0.78 14.94%
NAPS 0.4295 0.4202 0.4018 0.3138 0.3038 0.2798 0.0847 31.04%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.78 0.78 1.25 0.75 0.885 0.78 1.05 -
P/RPS 4.09 4.09 6.02 5.63 10.44 9.32 9.86 -13.62%
P/EPS 24.38 32.10 33.99 18.35 42.06 38.36 47.72 -10.58%
EY 4.10 3.12 2.94 5.45 2.38 2.61 2.10 11.78%
DY 2.47 2.60 2.87 0.00 1.05 0.71 1.43 9.52%
P/NAPS 1.70 1.73 2.78 1.88 2.33 2.05 6.45 -19.91%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 -
Price 0.865 0.73 1.12 0.73 0.81 0.75 0.92 -
P/RPS 4.53 3.83 5.39 5.48 9.55 8.96 8.64 -10.19%
P/EPS 27.04 30.04 30.45 17.86 38.49 36.89 41.81 -6.99%
EY 3.70 3.33 3.28 5.60 2.60 2.71 2.39 7.54%
DY 2.23 2.78 3.20 0.00 1.14 0.74 1.63 5.35%
P/NAPS 1.88 1.62 2.49 1.83 2.13 1.97 5.65 -16.74%

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