[N2N] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.31%
YoY- 103.62%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 110,030 102,732 97,285 92,821 82,920 45,456 41,816 90.93%
PBT 23,672 26,960 26,302 24,725 27,062 14,488 11,776 59.48%
Tax -7,826 -508 -1,414 -65 -56 -68 -95 1808.62%
NP 15,846 26,452 24,888 24,660 27,006 14,420 11,681 22.61%
-
NP to SH 16,150 26,772 25,129 24,880 27,136 14,496 11,747 23.71%
-
Tax Rate 33.06% 1.88% 5.38% 0.26% 0.21% 0.47% 0.81% -
Total Cost 94,184 76,280 72,397 68,161 55,914 31,036 30,135 114.21%
-
Net Worth 240,245 182,782 187,914 187,804 187,792 183,553 178,490 21.97%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 32,032 57,720 4,697 6,260 - - 4,697 260.88%
Div Payout % 198.35% 215.60% 18.69% 25.16% - - 39.99% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 240,245 182,782 187,914 187,804 187,792 183,553 178,490 21.97%
NOSH 597,877 539,054 477,124 477,124 469,480 470,649 476,432 16.39%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.40% 25.75% 25.58% 26.57% 32.57% 31.72% 27.93% -
ROE 6.72% 14.65% 13.37% 13.25% 14.45% 7.90% 6.58% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.61 21.36 20.71 19.77 17.66 9.66 8.90 75.30%
EPS 3.18 5.56 5.35 5.31 5.78 3.08 2.48 18.08%
DPS 6.00 12.00 1.00 1.33 0.00 0.00 1.00 231.27%
NAPS 0.45 0.38 0.40 0.40 0.40 0.39 0.38 11.96%
Adjusted Per Share Value based on latest NOSH - 477,124
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.40 17.18 16.27 15.53 13.87 7.60 6.99 90.98%
EPS 2.70 4.48 4.20 4.16 4.54 2.42 1.96 23.87%
DPS 5.36 9.65 0.79 1.05 0.00 0.00 0.79 259.65%
NAPS 0.4018 0.3057 0.3143 0.3141 0.3141 0.307 0.2985 21.97%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.25 0.765 0.92 0.935 0.75 0.725 0.755 -
P/RPS 6.07 3.58 4.44 4.73 4.25 7.51 8.48 -20.02%
P/EPS 41.32 13.74 17.20 17.64 12.98 23.54 30.19 23.34%
EY 2.42 7.28 5.81 5.67 7.71 4.25 3.31 -18.88%
DY 4.80 15.69 1.09 1.43 0.00 0.00 1.32 137.03%
P/NAPS 2.78 2.01 2.30 2.34 1.88 1.86 1.99 25.04%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 -
Price 1.12 1.08 0.995 0.95 0.73 0.79 0.745 -
P/RPS 5.43 5.06 4.80 4.81 4.13 8.18 8.37 -25.11%
P/EPS 37.02 19.40 18.60 17.93 12.63 25.65 29.79 15.63%
EY 2.70 5.15 5.38 5.58 7.92 3.90 3.36 -13.60%
DY 5.36 11.11 1.01 1.40 0.00 0.00 1.34 152.62%
P/NAPS 2.49 2.84 2.49 2.38 1.83 2.03 1.96 17.35%

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