[N2N] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 6.15%
YoY- 24.06%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 104,108 109,620 111,604 43,074 39,707 35,949 32,230 21.56%
PBT 16,520 18,263 29,420 12,519 11,026 7,773 6,729 16.13%
Tax -3,081 -6,661 -1,524 -112 -1,069 -68 -141 67.12%
NP 13,439 11,602 27,896 12,407 9,957 7,705 6,588 12.60%
-
NP to SH 13,852 11,991 28,198 12,469 10,051 7,705 6,588 13.17%
-
Tax Rate 18.65% 36.47% 5.18% 0.89% 9.70% 0.87% 2.10% -
Total Cost 90,669 98,018 83,708 30,667 29,750 28,244 25,642 23.40%
-
Net Worth 252,777 242,229 182,782 183,553 177,864 164,132 53,675 29.43%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 16,339 5,736 19,125 4,780 4,425 7,111 4,662 23.22%
Div Payout % 117.96% 47.84% 67.83% 38.34% 44.03% 92.30% 70.77% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 252,777 242,229 182,782 183,553 177,864 164,132 53,675 29.43%
NOSH 597,878 597,877 539,054 470,649 468,064 443,600 310,800 11.50%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.91% 10.58% 25.00% 28.80% 25.08% 21.43% 20.44% -
ROE 5.48% 4.95% 15.43% 6.79% 5.65% 4.69% 12.27% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.36 20.36 23.20 9.15 8.48 8.10 10.37 10.95%
EPS 2.58 2.23 5.86 2.65 2.15 1.74 2.12 3.32%
DPS 3.04 1.07 3.98 1.00 0.95 1.60 1.50 12.48%
NAPS 0.47 0.45 0.38 0.39 0.38 0.37 0.1727 18.14%
Adjusted Per Share Value based on latest NOSH - 470,649
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 17.41 18.33 18.67 7.20 6.64 6.01 5.39 21.56%
EPS 2.32 2.01 4.72 2.09 1.68 1.29 1.10 13.23%
DPS 2.73 0.96 3.20 0.80 0.74 1.19 0.78 23.19%
NAPS 0.4228 0.4051 0.3057 0.307 0.2975 0.2745 0.0898 29.43%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.50 0.835 0.765 0.725 0.875 0.835 0.81 -
P/RPS 2.58 4.10 3.30 7.92 10.31 10.30 7.81 -16.84%
P/EPS 19.41 37.48 13.05 27.37 40.75 48.07 38.21 -10.66%
EY 5.15 2.67 7.66 3.65 2.45 2.08 2.62 11.91%
DY 6.08 1.28 5.20 1.38 1.08 1.92 1.85 21.91%
P/NAPS 1.06 1.86 2.01 1.86 2.30 2.26 4.69 -21.93%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 22/05/14 -
Price 0.76 0.745 1.08 0.79 0.80 0.825 1.04 -
P/RPS 3.93 3.66 4.65 8.63 9.43 10.18 10.03 -14.44%
P/EPS 29.51 33.44 18.42 29.82 37.26 47.50 49.06 -8.11%
EY 3.39 2.99 5.43 3.35 2.68 2.11 2.04 8.82%
DY 4.00 1.43 3.68 1.27 1.18 1.94 1.44 18.54%
P/NAPS 1.62 1.66 2.84 2.03 2.11 2.23 6.02 -19.63%

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