[N2N] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 7.3%
YoY- 30.45%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 109,620 111,604 43,074 39,707 35,949 32,230 27,325 26.04%
PBT 18,263 29,420 12,519 11,026 7,773 6,729 2,550 38.81%
Tax -6,661 -1,524 -112 -1,069 -68 -141 -174 83.53%
NP 11,602 27,896 12,407 9,957 7,705 6,588 2,376 30.23%
-
NP to SH 11,991 28,198 12,469 10,051 7,705 6,588 2,376 30.95%
-
Tax Rate 36.47% 5.18% 0.89% 9.70% 0.87% 2.10% 6.82% -
Total Cost 98,018 83,708 30,667 29,750 28,244 25,642 24,949 25.60%
-
Net Worth 242,229 182,782 183,553 177,864 164,132 53,675 40,576 34.66%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 5,736 19,125 4,780 4,425 7,111 4,662 - -
Div Payout % 47.84% 67.83% 38.34% 44.03% 92.30% 70.77% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 242,229 182,782 183,553 177,864 164,132 53,675 40,576 34.66%
NOSH 597,877 539,054 470,649 468,064 443,600 310,800 296,176 12.41%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.58% 25.00% 28.80% 25.08% 21.43% 20.44% 8.70% -
ROE 4.95% 15.43% 6.79% 5.65% 4.69% 12.27% 5.86% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.36 23.20 9.15 8.48 8.10 10.37 9.23 14.08%
EPS 2.23 5.86 2.65 2.15 1.74 2.12 0.80 18.62%
DPS 1.07 3.98 1.00 0.95 1.60 1.50 0.00 -
NAPS 0.45 0.38 0.39 0.38 0.37 0.1727 0.137 21.91%
Adjusted Per Share Value based on latest NOSH - 468,064
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.64 19.99 7.72 7.11 6.44 5.77 4.89 26.06%
EPS 2.15 5.05 2.23 1.80 1.38 1.18 0.43 30.75%
DPS 1.03 3.43 0.86 0.79 1.27 0.84 0.00 -
NAPS 0.4339 0.3274 0.3288 0.3186 0.294 0.0961 0.0727 34.66%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.835 0.765 0.725 0.875 0.835 0.81 0.425 -
P/RPS 4.10 3.30 7.92 10.31 10.30 7.81 4.61 -1.93%
P/EPS 37.48 13.05 27.37 40.75 48.07 38.21 52.98 -5.60%
EY 2.67 7.66 3.65 2.45 2.08 2.62 1.89 5.92%
DY 1.28 5.20 1.38 1.08 1.92 1.85 0.00 -
P/NAPS 1.86 2.01 1.86 2.30 2.26 4.69 3.10 -8.15%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 27/05/13 -
Price 0.745 1.08 0.79 0.80 0.825 1.04 0.435 -
P/RPS 3.66 4.65 8.63 9.43 10.18 10.03 4.71 -4.11%
P/EPS 33.44 18.42 29.82 37.26 47.50 49.06 54.22 -7.73%
EY 2.99 5.43 3.35 2.68 2.11 2.04 1.84 8.42%
DY 1.43 3.68 1.27 1.18 1.94 1.44 0.00 -
P/NAPS 1.66 2.84 2.03 2.11 2.23 6.02 3.18 -10.26%

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