[N2N] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 23.4%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 97,285 92,821 82,920 45,456 41,816 41,717 41,552 76.04%
PBT 26,302 24,725 27,062 14,488 11,776 12,113 11,432 74.01%
Tax -1,414 -65 -56 -68 -95 -13 0 -
NP 24,888 24,660 27,006 14,420 11,681 12,100 11,432 67.73%
-
NP to SH 25,129 24,880 27,136 14,496 11,747 12,218 11,540 67.76%
-
Tax Rate 5.38% 0.26% 0.21% 0.47% 0.81% 0.11% 0.00% -
Total Cost 72,397 68,161 55,914 31,036 30,135 29,617 30,120 79.14%
-
Net Worth 187,914 187,804 187,792 183,553 178,490 179,501 178,260 3.56%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,697 6,260 - - 4,697 - 9,382 -36.87%
Div Payout % 18.69% 25.16% - - 39.99% - 81.30% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 187,914 187,804 187,792 183,553 178,490 179,501 178,260 3.56%
NOSH 477,124 477,124 469,480 470,649 476,432 472,371 469,105 1.13%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 25.58% 26.57% 32.57% 31.72% 27.93% 29.00% 27.51% -
ROE 13.37% 13.25% 14.45% 7.90% 6.58% 6.81% 6.47% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.71 19.77 17.66 9.66 8.90 8.83 8.86 75.85%
EPS 5.35 5.31 5.78 3.08 2.48 2.59 2.46 67.62%
DPS 1.00 1.33 0.00 0.00 1.00 0.00 2.00 -36.92%
NAPS 0.40 0.40 0.40 0.39 0.38 0.38 0.38 3.46%
Adjusted Per Share Value based on latest NOSH - 470,649
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.27 15.53 13.87 7.60 6.99 6.98 6.95 76.03%
EPS 4.20 4.16 4.54 2.42 1.96 2.04 1.93 67.69%
DPS 0.79 1.05 0.00 0.00 0.79 0.00 1.57 -36.65%
NAPS 0.3143 0.3141 0.3141 0.307 0.2985 0.3002 0.2982 3.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.92 0.935 0.75 0.725 0.755 0.805 0.885 -
P/RPS 4.44 4.73 4.25 7.51 8.48 9.12 9.99 -41.67%
P/EPS 17.20 17.64 12.98 23.54 30.19 31.12 35.98 -38.77%
EY 5.81 5.67 7.71 4.25 3.31 3.21 2.78 63.24%
DY 1.09 1.43 0.00 0.00 1.32 0.00 2.26 -38.41%
P/NAPS 2.30 2.34 1.88 1.86 1.99 2.12 2.33 -0.85%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 24/08/16 -
Price 0.995 0.95 0.73 0.79 0.745 0.76 0.81 -
P/RPS 4.80 4.81 4.13 8.18 8.37 8.61 9.14 -34.83%
P/EPS 18.60 17.93 12.63 25.65 29.79 29.38 32.93 -31.59%
EY 5.38 5.58 7.92 3.90 3.36 3.40 3.04 46.15%
DY 1.01 1.40 0.00 0.00 1.34 0.00 2.47 -44.81%
P/NAPS 2.49 2.38 1.83 2.03 1.96 2.00 2.13 10.94%

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