[N2N] YoY Cumulative Quarter 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- 39.1%
YoY- 38.69%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 80,253 69,616 31,288 29,090 25,870 22,767 19,139 26.97%
PBT 15,299 18,544 9,085 7,155 5,224 4,247 1,511 47.05%
Tax -5,254 -49 -10 -93 -130 -79 -18 157.44%
NP 10,045 18,495 9,075 7,062 5,094 4,168 1,493 37.37%
-
NP to SH 10,288 18,660 9,164 7,065 5,094 4,168 1,493 37.92%
-
Tax Rate 34.34% 0.26% 0.11% 1.30% 2.49% 1.86% 1.19% -
Total Cost 70,208 51,121 22,213 22,028 20,776 18,599 17,646 25.86%
-
Net Worth 263,005 187,804 179,501 162,363 158,546 46,837 39,654 37.05%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 17,152 4,695 - 4,388 7,728 - - -
Div Payout % 166.72% 25.16% - 62.11% 151.72% - - -
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 263,005 187,804 179,501 162,363 158,546 46,837 39,654 37.05%
NOSH 597,877 477,124 472,371 438,819 351,310 299,856 298,600 12.26%
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 12.52% 26.57% 29.00% 24.28% 19.69% 18.31% 7.80% -
ROE 3.91% 9.94% 5.11% 4.35% 3.21% 8.90% 3.77% -
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 14.04 14.83 6.62 6.63 7.36 7.59 6.41 13.95%
EPS 1.94 3.98 1.94 1.61 1.45 1.39 0.50 25.34%
DPS 3.00 1.00 0.00 1.00 2.20 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 13.42 11.64 5.23 4.87 4.33 3.81 3.20 26.97%
EPS 1.72 3.12 1.53 1.18 0.85 0.70 0.25 37.89%
DPS 2.87 0.79 0.00 0.73 1.29 0.00 0.00 -
NAPS 0.4399 0.3141 0.3002 0.2716 0.2652 0.0783 0.0663 37.06%
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 8.98 6.31 12.15 10.41 11.95 5.93 7.80 2.37%
P/EPS 70.02 23.53 41.49 42.86 60.69 32.37 100.00 -5.76%
EY 1.43 4.25 2.41 2.33 1.65 3.09 1.00 6.13%
DY 2.38 1.07 0.00 1.45 2.50 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 8.05 6.41 11.47 14.56 11.54 6.45 7.64 0.87%
P/EPS 62.80 23.90 39.18 59.94 58.62 35.25 98.00 -7.14%
EY 1.59 4.18 2.55 1.67 1.71 2.84 1.02 7.67%
DY 2.65 1.05 0.00 1.04 2.59 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