[N2N] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -4.54%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 105,154 106,832 108,992 108,055 107,004 110,030 102,732 1.56%
PBT 20,373 19,100 23,096 19,229 20,398 23,672 26,960 -17.02%
Tax -1,968 -2,406 -1,152 -6,500 -7,005 -7,826 -508 146.46%
NP 18,405 16,694 21,944 12,729 13,393 15,846 26,452 -21.46%
-
NP to SH 18,808 17,094 22,356 13,095 13,717 16,150 26,772 -20.95%
-
Tax Rate 9.66% 12.60% 4.99% 33.80% 34.34% 33.06% 1.88% -
Total Cost 86,749 90,138 87,048 95,326 93,610 94,184 76,280 8.94%
-
Net Worth 256,810 251,227 242,229 238,090 263,005 240,245 182,782 25.41%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 7,443 11,165 - 21,644 22,870 32,032 57,720 -74.44%
Div Payout % 39.58% 65.32% - 165.29% 166.72% 198.35% 215.60% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 256,810 251,227 242,229 238,090 263,005 240,245 182,782 25.41%
NOSH 597,878 597,877 597,877 597,877 597,877 597,877 539,054 7.14%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 17.50% 15.63% 20.13% 11.78% 12.52% 14.40% 25.75% -
ROE 7.32% 6.80% 9.23% 5.50% 5.22% 6.72% 14.65% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.84 19.14 20.25 19.97 18.72 20.61 21.36 -8.02%
EPS 3.49 3.18 4.16 2.42 2.59 3.18 5.56 -26.66%
DPS 1.33 2.00 0.00 4.00 4.00 6.00 12.00 -76.89%
NAPS 0.46 0.45 0.45 0.44 0.46 0.45 0.38 13.57%
Adjusted Per Share Value based on latest NOSH - 597,877
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.59 17.87 18.23 18.07 17.90 18.40 17.18 1.58%
EPS 3.15 2.86 3.74 2.19 2.29 2.70 4.48 -20.91%
DPS 1.25 1.87 0.00 3.62 3.83 5.36 9.65 -74.36%
NAPS 0.4295 0.4202 0.4051 0.3982 0.4399 0.4018 0.3057 25.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.72 0.78 0.835 1.05 1.26 1.25 0.765 -
P/RPS 3.82 4.08 4.12 5.26 6.73 6.07 3.58 4.41%
P/EPS 21.37 25.47 20.11 43.39 52.52 41.32 13.74 34.20%
EY 4.68 3.93 4.97 2.30 1.90 2.42 7.28 -25.49%
DY 1.85 2.56 0.00 3.81 3.17 4.80 15.69 -75.92%
P/NAPS 1.57 1.73 1.86 2.39 2.74 2.78 2.01 -15.17%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 -
Price 0.725 0.73 0.745 0.95 1.13 1.12 1.08 -
P/RPS 3.85 3.81 3.68 4.76 6.04 5.43 5.06 -16.64%
P/EPS 21.52 23.84 17.94 39.26 47.10 37.02 19.40 7.15%
EY 4.65 4.19 5.57 2.55 2.12 2.70 5.15 -6.57%
DY 1.84 2.74 0.00 4.21 3.54 5.36 11.11 -69.80%
P/NAPS 1.58 1.62 1.66 2.16 2.46 2.49 2.84 -32.33%

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