[N2N] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 0.07%
YoY- 12.39%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 106,456 110,840 62,500 40,534 36,824 33,126 29,070 24.13%
PBT 16,943 24,607 19,105 10,965 9,054 6,972 3,493 30.09%
Tax -3,790 -5,299 -7 -1,032 -105 -130 -185 65.37%
NP 13,153 19,308 19,098 9,933 8,949 6,842 3,308 25.85%
-
NP to SH 13,567 19,636 19,175 10,058 8,949 6,842 3,308 26.50%
-
Tax Rate 22.37% 21.53% 0.04% 9.41% 1.16% 1.86% 5.30% -
Total Cost 93,303 91,532 43,402 30,601 27,875 26,284 25,762 23.91%
-
Net Worth 251,227 240,245 187,622 181,639 167,258 50,655 44,888 33.22%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 11,319 19,125 - 4,425 2,447 4,662 - -
Div Payout % 83.44% 97.40% - 43.99% 27.35% 68.14% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 251,227 240,245 187,622 181,639 167,258 50,655 44,888 33.22%
NOSH 597,877 597,877 469,056 477,999 440,153 310,961 302,888 11.99%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.36% 17.42% 30.56% 24.51% 24.30% 20.65% 11.38% -
ROE 5.40% 8.17% 10.22% 5.54% 5.35% 13.51% 7.37% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 19.07 20.76 13.32 8.48 8.37 10.65 9.60 12.11%
EPS 2.43 3.68 4.09 2.10 2.03 2.20 1.09 14.28%
DPS 2.03 3.58 0.00 0.93 0.56 1.50 0.00 -
NAPS 0.45 0.45 0.40 0.38 0.38 0.1629 0.1482 20.32%
Adjusted Per Share Value based on latest NOSH - 477,999
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.81 18.54 10.45 6.78 6.16 5.54 4.86 24.15%
EPS 2.27 3.28 3.21 1.68 1.50 1.14 0.55 26.63%
DPS 1.89 3.20 0.00 0.74 0.41 0.78 0.00 -
NAPS 0.4202 0.4018 0.3138 0.3038 0.2798 0.0847 0.0751 33.22%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.78 1.25 0.75 0.885 0.78 1.05 0.47 -
P/RPS 4.09 6.02 5.63 10.44 9.32 9.86 4.90 -2.96%
P/EPS 32.10 33.99 18.35 42.06 38.36 47.72 43.03 -4.76%
EY 3.12 2.94 5.45 2.38 2.61 2.10 2.32 5.05%
DY 2.60 2.87 0.00 1.05 0.71 1.43 0.00 -
P/NAPS 1.73 2.78 1.88 2.33 2.05 6.45 3.17 -9.59%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 26/08/13 -
Price 0.73 1.12 0.73 0.81 0.75 0.92 0.435 -
P/RPS 3.83 5.39 5.48 9.55 8.96 8.64 4.53 -2.75%
P/EPS 30.04 30.45 17.86 38.49 36.89 41.81 39.83 -4.59%
EY 3.33 3.28 5.60 2.60 2.71 2.39 2.51 4.82%
DY 2.78 3.20 0.00 1.14 0.74 1.63 0.00 -
P/NAPS 1.62 2.49 1.83 2.13 1.97 5.65 2.94 -9.45%

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