[N2N] QoQ Annualized Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 108,992 108,055 107,004 110,030 102,732 97,285 92,821 11.31% QoQ % 0.87% 0.98% -2.75% 7.10% 5.60% 4.81% - Horiz. % 117.42% 116.41% 115.28% 118.54% 110.68% 104.81% 100.00%
PBT 23,096 19,229 20,398 23,672 26,960 26,302 24,725 -4.45% QoQ % 20.11% -5.73% -13.83% -12.20% 2.50% 6.38% - Horiz. % 93.41% 77.77% 82.50% 95.74% 109.04% 106.38% 100.00%
Tax -1,152 -6,500 -7,005 -7,826 -508 -1,414 -65 578.64% QoQ % 82.28% 7.21% 10.49% -1,440.55% 64.07% -2,064.30% - Horiz. % 1,763.27% 9,949.03% 10,722.50% 11,978.63% 777.55% 2,164.30% 100.00%
NP 21,944 12,729 13,393 15,846 26,452 24,888 24,660 -7.49% QoQ % 72.39% -4.96% -15.48% -40.10% 6.28% 0.92% - Horiz. % 88.99% 51.62% 54.31% 64.26% 107.27% 100.92% 100.00%
NP to SH 22,356 13,095 13,717 16,150 26,772 25,129 24,880 -6.89% QoQ % 70.72% -4.54% -15.06% -39.68% 6.54% 1.00% - Horiz. % 89.86% 52.63% 55.13% 64.91% 107.60% 101.00% 100.00%
Tax Rate 4.99 % 33.80 % 34.34 % 33.06 % 1.88 % 5.38 % 0.26 % 618.12% QoQ % -85.24% -1.57% 3.87% 1,658.51% -65.06% 1,969.23% - Horiz. % 1,919.23% 13,000.00% 13,207.69% 12,715.39% 723.08% 2,069.23% 100.00%
Total Cost 87,048 95,326 93,610 94,184 76,280 72,397 68,161 17.73% QoQ % -8.68% 1.83% -0.61% 23.47% 5.36% 6.21% - Horiz. % 127.71% 139.85% 137.34% 138.18% 111.91% 106.21% 100.00%
Net Worth 242,229 238,090 263,005 240,245 182,782 187,914 187,804 18.51% QoQ % 1.74% -9.47% 9.47% 31.44% -2.73% 0.06% - Horiz. % 128.98% 126.78% 140.04% 127.92% 97.33% 100.06% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 21,644 22,870 32,032 57,720 4,697 6,260 - QoQ % 0.00% -5.36% -28.60% -44.50% 1,128.66% -24.96% - Horiz. % 0.00% 345.75% 365.33% 511.69% 922.03% 75.04% 100.00%
Div Payout % - % 165.29 % 166.72 % 198.35 % 215.60 % 18.69 % 25.16 % - QoQ % 0.00% -0.86% -15.95% -8.00% 1,053.56% -25.72% - Horiz. % 0.00% 656.96% 662.64% 788.35% 856.92% 74.28% 100.00%
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 242,229 238,090 263,005 240,245 182,782 187,914 187,804 18.51% QoQ % 1.74% -9.47% 9.47% 31.44% -2.73% 0.06% - Horiz. % 128.98% 126.78% 140.04% 127.92% 97.33% 100.06% 100.00%
NOSH 538,288 573,687 571,750 533,879 481,006 469,785 469,512 9.55% QoQ % -6.17% 0.34% 7.09% 10.99% 2.39% 0.06% - Horiz. % 114.65% 122.19% 121.78% 113.71% 102.45% 100.06% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 20.13 % 11.78 % 12.52 % 14.40 % 25.75 % 25.58 % 26.57 % -16.91% QoQ % 70.88% -5.91% -13.06% -44.08% 0.66% -3.73% - Horiz. % 75.76% 44.34% 47.12% 54.20% 96.91% 96.27% 100.00%
ROE 9.23 % 5.50 % 5.22 % 6.72 % 14.65 % 13.37 % 13.25 % -21.44% QoQ % 67.82% 5.36% -22.32% -54.13% 9.57% 0.91% - Horiz. % 69.66% 41.51% 39.40% 50.72% 110.57% 100.91% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.25 19.97 18.72 20.61 21.36 20.71 19.77 1.61% QoQ % 1.40% 6.68% -9.17% -3.51% 3.14% 4.75% - Horiz. % 102.43% 101.01% 94.69% 104.25% 108.04% 104.75% 100.00%
EPS 4.16 2.42 2.59 3.18 5.56 5.35 5.31 -15.03% QoQ % 71.90% -6.56% -18.55% -42.81% 3.93% 0.75% - Horiz. % 78.34% 45.57% 48.78% 59.89% 104.71% 100.75% 100.00%
DPS 0.00 4.00 4.00 6.00 12.00 1.00 1.33 - QoQ % 0.00% 0.00% -33.33% -50.00% 1,100.00% -24.81% - Horiz. % 0.00% 300.75% 300.75% 451.13% 902.26% 75.19% 100.00%
NAPS 0.4500 0.4400 0.4600 0.4500 0.3800 0.4000 0.4000 8.18% QoQ % 2.27% -4.35% 2.22% 18.42% -5.00% 0.00% - Horiz. % 112.50% 110.00% 115.00% 112.50% 95.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 18.23 18.07 17.90 18.40 17.18 16.27 15.53 11.29% QoQ % 0.89% 0.95% -2.72% 7.10% 5.59% 4.76% - Horiz. % 117.39% 116.36% 115.26% 118.48% 110.62% 104.76% 100.00%
EPS 3.74 2.19 2.29 2.70 4.48 4.20 4.16 -6.86% QoQ % 70.78% -4.37% -15.19% -39.73% 6.67% 0.96% - Horiz. % 89.90% 52.64% 55.05% 64.90% 107.69% 100.96% 100.00%
DPS 0.00 3.62 3.83 5.36 9.65 0.79 1.05 - QoQ % 0.00% -5.48% -28.54% -44.46% 1,121.52% -24.76% - Horiz. % 0.00% 344.76% 364.76% 510.48% 919.05% 75.24% 100.00%
NAPS 0.4051 0.3982 0.4399 0.4018 0.3057 0.3143 0.3141 18.50% QoQ % 1.73% -9.48% 9.48% 31.44% -2.74% 0.06% - Horiz. % 128.97% 126.77% 140.05% 127.92% 97.33% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.8350 1.0500 1.2600 1.2500 0.7650 0.9200 0.9350 -
P/RPS 4.12 5.26 6.73 6.07 3.58 4.44 4.73 -8.80% QoQ % -21.67% -21.84% 10.87% 69.55% -19.37% -6.13% - Horiz. % 87.10% 111.21% 142.28% 128.33% 75.69% 93.87% 100.00%
P/EPS 20.11 43.39 52.52 41.32 13.74 17.20 17.64 9.14% QoQ % -53.65% -17.38% 27.11% 200.73% -20.12% -2.49% - Horiz. % 114.00% 245.98% 297.73% 234.24% 77.89% 97.51% 100.00%
EY 4.97 2.30 1.90 2.42 7.28 5.81 5.67 -8.42% QoQ % 116.09% 21.05% -21.49% -66.76% 25.30% 2.47% - Horiz. % 87.65% 40.56% 33.51% 42.68% 128.40% 102.47% 100.00%
DY 0.00 3.81 3.17 4.80 15.69 1.09 1.43 - QoQ % 0.00% 20.19% -33.96% -69.41% 1,339.45% -23.78% - Horiz. % 0.00% 266.43% 221.68% 335.66% 1,097.20% 76.22% 100.00%
P/NAPS 1.86 2.39 2.74 2.78 2.01 2.30 2.34 -14.20% QoQ % -22.18% -12.77% -1.44% 38.31% -12.61% -1.71% - Horiz. % 79.49% 102.14% 117.09% 118.80% 85.90% 98.29% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 -
Price 0.7450 0.9500 1.1300 1.1200 1.0800 0.9950 0.9500 -
P/RPS 3.68 4.76 6.04 5.43 5.06 4.80 4.81 -16.36% QoQ % -22.69% -21.19% 11.23% 7.31% 5.42% -0.21% - Horiz. % 76.51% 98.96% 125.57% 112.89% 105.20% 99.79% 100.00%
P/EPS 17.94 39.26 47.10 37.02 19.40 18.60 17.93 0.04% QoQ % -54.30% -16.65% 27.23% 90.82% 4.30% 3.74% - Horiz. % 100.06% 218.96% 262.69% 206.47% 108.20% 103.74% 100.00%
EY 5.57 2.55 2.12 2.70 5.15 5.38 5.58 -0.12% QoQ % 118.43% 20.28% -21.48% -47.57% -4.28% -3.58% - Horiz. % 99.82% 45.70% 37.99% 48.39% 92.29% 96.42% 100.00%
DY 0.00 4.21 3.54 5.36 11.11 1.01 1.40 - QoQ % 0.00% 18.93% -33.96% -51.76% 1,000.00% -27.86% - Horiz. % 0.00% 300.71% 252.86% 382.86% 793.57% 72.14% 100.00%
P/NAPS 1.66 2.16 2.46 2.49 2.84 2.49 2.38 -21.37% QoQ % -23.15% -12.20% -1.20% -12.32% 14.06% 4.62% - Horiz. % 69.75% 90.76% 103.36% 104.62% 119.33% 104.62% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q2 2018 quarterly results 27.8.2018.pdf 
