[N2N] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.54%
YoY- 84.69%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 108,055 107,004 110,030 102,732 97,285 92,821 82,920 19.24%
PBT 19,229 20,398 23,672 26,960 26,302 24,725 27,062 -20.32%
Tax -6,500 -7,005 -7,826 -508 -1,414 -65 -56 2258.97%
NP 12,729 13,393 15,846 26,452 24,888 24,660 27,006 -39.35%
-
NP to SH 13,095 13,717 16,150 26,772 25,129 24,880 27,136 -38.39%
-
Tax Rate 33.80% 34.34% 33.06% 1.88% 5.38% 0.26% 0.21% -
Total Cost 95,326 93,610 94,184 76,280 72,397 68,161 55,914 42.57%
-
Net Worth 238,090 263,005 240,245 182,782 187,914 187,804 187,792 17.09%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 21,644 22,870 32,032 57,720 4,697 6,260 - -
Div Payout % 165.29% 166.72% 198.35% 215.60% 18.69% 25.16% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 238,090 263,005 240,245 182,782 187,914 187,804 187,792 17.09%
NOSH 597,877 597,877 597,877 539,054 477,124 477,124 469,480 17.43%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.78% 12.52% 14.40% 25.75% 25.58% 26.57% 32.57% -
ROE 5.50% 5.22% 6.72% 14.65% 13.37% 13.25% 14.45% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.97 18.72 20.61 21.36 20.71 19.77 17.66 8.51%
EPS 2.42 2.59 3.18 5.56 5.35 5.31 5.78 -43.94%
DPS 4.00 4.00 6.00 12.00 1.00 1.33 0.00 -
NAPS 0.44 0.46 0.45 0.38 0.40 0.40 0.40 6.54%
Adjusted Per Share Value based on latest NOSH - 539,054
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.35 19.17 19.71 18.40 17.43 16.63 14.85 19.24%
EPS 2.35 2.46 2.89 4.80 4.50 4.46 4.86 -38.31%
DPS 3.88 4.10 5.74 10.34 0.84 1.12 0.00 -
NAPS 0.4265 0.4711 0.4303 0.3274 0.3366 0.3364 0.3364 17.09%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.05 1.26 1.25 0.765 0.92 0.935 0.75 -
P/RPS 5.26 6.73 6.07 3.58 4.44 4.73 4.25 15.22%
P/EPS 43.39 52.52 41.32 13.74 17.20 17.64 12.98 123.07%
EY 2.30 1.90 2.42 7.28 5.81 5.67 7.71 -55.25%
DY 3.81 3.17 4.80 15.69 1.09 1.43 0.00 -
P/NAPS 2.39 2.74 2.78 2.01 2.30 2.34 1.88 17.30%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 -
Price 0.95 1.13 1.12 1.08 0.995 0.95 0.73 -
P/RPS 4.76 6.04 5.43 5.06 4.80 4.81 4.13 9.89%
P/EPS 39.26 47.10 37.02 19.40 18.60 17.93 12.63 112.55%
EY 2.55 2.12 2.70 5.15 5.38 5.58 7.92 -52.92%
DY 4.21 3.54 5.36 11.11 1.01 1.40 0.00 -
P/NAPS 2.16 2.46 2.49 2.84 2.49 2.38 1.83 11.65%

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