[N2N] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 0.7%
YoY- 29.35%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 107,922 80,144 41,100 37,459 34,429 30,239 24,954 27.62%
PBT 23,057 20,749 12,332 9,022 7,155 4,684 2,064 49.48%
Tax -6,619 -18 -1,023 -13 -188 -220 -132 91.97%
NP 16,438 20,731 11,309 9,009 6,967 4,464 1,932 42.85%
-
NP to SH 16,757 20,873 11,466 9,012 6,967 4,464 1,932 43.31%
-
Tax Rate 28.71% 0.09% 8.30% 0.14% 2.63% 4.70% 6.40% -
Total Cost 91,484 59,413 29,791 28,450 27,462 25,775 23,022 25.84%
-
Net Worth 263,005 187,804 181,650 163,293 157,790 46,807 40,598 36.51%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 14,430 4,695 9,205 - 7,109 - - -
Div Payout % 86.11% 22.49% 80.28% - 102.04% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 263,005 187,804 181,650 163,293 157,790 46,807 40,598 36.51%
NOSH 597,877 477,124 478,028 441,333 349,636 299,666 305,714 11.82%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 15.23% 25.87% 27.52% 24.05% 20.24% 14.76% 7.74% -
ROE 6.37% 11.11% 6.31% 5.52% 4.42% 9.54% 4.76% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.88 17.07 8.60 8.49 9.85 10.09 8.16 14.99%
EPS 2.93 4.45 2.40 2.04 1.99 1.49 0.63 29.18%
DPS 2.52 1.00 1.93 0.00 2.03 0.00 0.00 -
NAPS 0.46 0.40 0.38 0.37 0.4513 0.1562 0.1328 22.99%
Adjusted Per Share Value based on latest NOSH - 441,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 19.33 14.36 7.36 6.71 6.17 5.42 4.47 27.62%
EPS 3.00 3.74 2.05 1.61 1.25 0.80 0.35 43.03%
DPS 2.58 0.84 1.65 0.00 1.27 0.00 0.00 -
NAPS 0.4711 0.3364 0.3254 0.2925 0.2826 0.0838 0.0727 36.52%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.26 0.935 0.805 0.69 0.88 0.45 0.50 -
P/RPS 6.68 5.48 9.36 8.13 8.94 4.46 6.13 1.44%
P/EPS 42.99 21.03 33.56 33.79 44.16 30.21 79.12 -9.66%
EY 2.33 4.75 2.98 2.96 2.26 3.31 1.26 10.78%
DY 2.00 1.07 2.39 0.00 2.31 0.00 0.00 -
P/NAPS 2.74 2.34 2.12 1.86 1.95 2.88 3.77 -5.17%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 26/11/13 27/11/12 -
Price 1.13 0.95 0.76 0.965 0.85 0.49 0.49 -
P/RPS 5.99 5.57 8.84 11.37 8.63 4.86 6.00 -0.02%
P/EPS 38.56 21.37 31.69 47.26 42.66 32.89 77.54 -10.98%
EY 2.59 4.68 3.16 2.12 2.34 3.04 1.29 12.31%
DY 2.23 1.05 2.53 0.00 2.39 0.00 0.00 -
P/NAPS 2.46 2.38 2.00 2.61 1.88 3.14 3.69 -6.53%

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