[N2N] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 27.04%
YoY- 150.45%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 26,017 26,229 27,802 27,669 10,528 9,812 8,369 20.78%
PBT 2,585 2,296 3,930 7,758 2,691 3,247 1,867 5.56%
Tax 3,975 -831 -1,246 -1,365 -85 -1,014 80 91.62%
NP 6,560 1,465 2,684 6,393 2,606 2,233 1,947 22.41%
-
NP to SH 6,672 1,573 2,807 6,469 2,583 2,301 1,947 22.76%
-
Tax Rate -153.77% 36.19% 31.70% 17.59% 3.16% 31.23% -4.28% -
Total Cost 19,457 24,764 25,118 21,276 7,922 7,579 6,422 20.27%
-
Net Worth 262,355 256,810 252,422 187,914 178,490 168,150 139,014 11.15%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 8,373 - 5,736 - - 4,425 - -
Div Payout % 125.50% - 204.38% - - 192.31% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 262,355 256,810 252,422 187,914 178,490 168,150 139,014 11.15%
NOSH 597,878 597,878 597,877 477,124 476,432 442,500 375,714 8.04%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 25.21% 5.59% 9.65% 23.11% 24.75% 22.76% 23.26% -
ROE 2.54% 0.61% 1.11% 3.44% 1.45% 1.37% 1.40% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.66 4.70 4.85 5.89 2.24 2.22 2.23 13.05%
EPS 1.20 0.28 0.49 1.38 0.55 0.52 0.52 14.94%
DPS 1.50 0.00 1.00 0.00 0.00 1.00 0.00 -
NAPS 0.47 0.46 0.44 0.40 0.38 0.38 0.37 4.06%
Adjusted Per Share Value based on latest NOSH - 477,124
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.35 4.39 4.65 4.63 1.76 1.64 1.40 20.77%
EPS 1.12 0.26 0.47 1.08 0.43 0.38 0.33 22.56%
DPS 1.40 0.00 0.96 0.00 0.00 0.74 0.00 -
NAPS 0.4388 0.4295 0.4222 0.3143 0.2985 0.2812 0.2325 11.15%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.72 0.715 1.05 0.92 0.755 0.98 0.895 -
P/RPS 15.45 15.22 21.67 15.62 33.68 44.20 40.18 -14.71%
P/EPS 60.24 253.77 214.60 66.81 137.29 188.46 172.71 -16.08%
EY 1.66 0.39 0.47 1.50 0.73 0.53 0.58 19.13%
DY 2.08 0.00 0.95 0.00 0.00 1.02 0.00 -
P/NAPS 1.53 1.55 2.39 2.30 1.99 2.58 2.42 -7.35%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 01/03/21 28/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 -
Price 0.78 0.65 0.95 0.995 0.745 0.90 0.85 -
P/RPS 16.74 13.84 19.60 16.89 33.24 40.59 38.16 -12.82%
P/EPS 65.26 230.70 194.16 72.26 135.48 173.08 164.03 -14.22%
EY 1.53 0.43 0.52 1.38 0.74 0.58 0.61 16.54%
DY 1.92 0.00 1.05 0.00 0.00 1.11 0.00 -
P/NAPS 1.66 1.41 2.16 2.49 1.96 2.37 2.30 -5.28%

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