[N2N] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.1%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 38,288 37,204 34,239 34,493 33,116 30,360 31,327 14.35%
PBT 10,306 9,020 7,091 6,965 6,380 6,292 6,180 40.75%
Tax -148 -148 -50 -173 -38 -76 -137 5.29%
NP 10,158 8,872 7,041 6,792 6,342 6,216 6,043 41.50%
-
NP to SH 10,158 8,872 7,041 6,792 6,342 6,216 6,043 41.50%
-
Tax Rate 1.44% 1.64% 0.71% 2.48% 0.60% 1.21% 2.22% -
Total Cost 28,130 28,332 27,198 27,701 26,774 24,144 25,284 7.39%
-
Net Worth 167,827 164,132 137,934 158,546 51,144 53,675 49,747 125.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 8,201 10,305 9,418 18,648 - -
Div Payout % - - 116.48% 151.72% 148.51% 300.00% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 167,827 164,132 137,934 158,546 51,144 53,675 49,747 125.43%
NOSH 441,652 443,600 372,795 351,310 313,960 310,800 302,050 28.91%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 26.53% 23.85% 20.56% 19.69% 19.15% 20.47% 19.29% -
ROE 6.05% 5.41% 5.10% 4.28% 12.40% 11.58% 12.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.67 8.39 9.18 9.82 10.55 9.77 10.37 -11.28%
EPS 2.30 2.00 1.63 1.93 2.02 2.00 2.02 9.06%
DPS 0.00 0.00 2.20 2.93 3.00 6.00 0.00 -
NAPS 0.38 0.37 0.37 0.4513 0.1629 0.1727 0.1647 74.87%
Adjusted Per Share Value based on latest NOSH - 349,636
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.40 6.22 5.73 5.77 5.54 5.08 5.24 14.30%
EPS 1.70 1.48 1.18 1.14 1.06 1.04 1.01 41.63%
DPS 0.00 0.00 1.37 1.72 1.58 3.12 0.00 -
NAPS 0.2807 0.2745 0.2307 0.2652 0.0855 0.0898 0.0832 125.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.78 0.835 0.895 0.88 1.05 0.81 0.495 -
P/RPS 9.00 9.96 9.74 8.96 9.95 8.29 4.77 52.86%
P/EPS 33.91 41.75 47.39 45.52 51.98 40.50 24.74 23.46%
EY 2.95 2.40 2.11 2.20 1.92 2.47 4.04 -18.95%
DY 0.00 0.00 2.46 3.33 2.86 7.41 0.00 -
P/NAPS 2.05 2.26 2.42 1.95 6.45 4.69 3.01 -22.64%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 25/05/15 27/02/15 20/11/14 21/08/14 22/05/14 25/02/14 -
Price 0.75 0.825 0.85 0.85 0.92 1.04 0.775 -
P/RPS 8.65 9.84 9.25 8.66 8.72 10.65 7.47 10.30%
P/EPS 32.61 41.25 45.00 43.97 45.54 52.00 38.74 -10.87%
EY 3.07 2.42 2.22 2.27 2.20 1.92 2.58 12.32%
DY 0.00 0.00 2.59 3.45 3.26 5.77 0.00 -
P/NAPS 1.97 2.23 2.30 1.88 5.65 6.02 4.71 -44.16%

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