[N2N] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 5.88%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 82,920 45,456 41,816 41,717 41,552 40,424 38,902 65.70%
PBT 27,062 14,488 11,776 12,113 11,432 11,516 10,402 89.26%
Tax -56 -68 -95 -13 0 0 -1,107 -86.34%
NP 27,006 14,420 11,681 12,100 11,432 11,516 9,295 103.74%
-
NP to SH 27,136 14,496 11,747 12,218 11,540 11,608 9,366 103.36%
-
Tax Rate 0.21% 0.47% 0.81% 0.11% 0.00% 0.00% 10.64% -
Total Cost 55,914 31,036 30,135 29,617 30,120 28,908 29,607 52.84%
-
Net Worth 187,792 183,553 178,490 179,501 178,260 177,864 167,092 8.10%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 4,697 - 9,382 - 8,794 -
Div Payout % - - 39.99% - 81.30% - 93.90% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 187,792 183,553 178,490 179,501 178,260 177,864 167,092 8.10%
NOSH 469,480 470,649 476,432 472,371 469,105 468,064 439,718 4.46%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 32.57% 31.72% 27.93% 29.00% 27.51% 28.49% 23.89% -
ROE 14.45% 7.90% 6.58% 6.81% 6.47% 6.53% 5.61% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.66 9.66 8.90 8.83 8.86 8.64 8.85 58.56%
EPS 5.78 3.08 2.48 2.59 2.46 2.48 2.13 94.66%
DPS 0.00 0.00 1.00 0.00 2.00 0.00 2.00 -
NAPS 0.40 0.39 0.38 0.38 0.38 0.38 0.38 3.48%
Adjusted Per Share Value based on latest NOSH - 478,028
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.87 7.60 6.99 6.98 6.95 6.76 6.51 65.65%
EPS 4.54 2.42 1.96 2.04 1.93 1.94 1.57 103.10%
DPS 0.00 0.00 0.79 0.00 1.57 0.00 1.47 -
NAPS 0.3141 0.307 0.2985 0.3002 0.2982 0.2975 0.2795 8.09%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.75 0.725 0.755 0.805 0.885 0.875 0.98 -
P/RPS 4.25 7.51 8.48 9.12 9.99 10.13 11.08 -47.23%
P/EPS 12.98 23.54 30.19 31.12 35.98 35.28 46.01 -57.01%
EY 7.71 4.25 3.31 3.21 2.78 2.83 2.17 133.02%
DY 0.00 0.00 1.32 0.00 2.26 0.00 2.04 -
P/NAPS 1.88 1.86 1.99 2.12 2.33 2.30 2.58 -19.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 23/05/16 26/02/16 -
Price 0.73 0.79 0.745 0.76 0.81 0.80 0.90 -
P/RPS 4.13 8.18 8.37 8.61 9.14 9.26 10.17 -45.19%
P/EPS 12.63 25.65 29.79 29.38 32.93 32.26 42.25 -55.32%
EY 7.92 3.90 3.36 3.40 3.04 3.10 2.37 123.68%
DY 0.00 0.00 1.34 0.00 2.47 0.00 2.22 -
P/NAPS 1.83 2.03 1.96 2.00 2.13 2.11 2.37 -15.84%

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