[N2N] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -14.66%
YoY- -19.72%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 106,456 109,620 108,055 107,922 110,840 111,604 97,285 6.20%
PBT 16,943 18,263 19,229 23,057 24,607 29,420 26,302 -25.47%
Tax -3,790 -6,661 -6,500 -6,619 -5,299 -1,524 -1,414 93.30%
NP 13,153 11,602 12,729 16,438 19,308 27,896 24,888 -34.70%
-
NP to SH 13,567 11,991 13,095 16,757 19,636 28,198 25,129 -33.77%
-
Tax Rate 22.37% 36.47% 33.80% 28.71% 21.53% 5.18% 5.38% -
Total Cost 93,303 98,018 95,326 91,484 91,532 83,708 72,397 18.48%
-
Net Worth 251,227 242,229 252,422 263,005 240,245 182,782 187,914 21.42%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 11,319 5,736 20,167 14,430 19,125 19,125 4,695 80.08%
Div Payout % 83.44% 47.84% 154.01% 86.11% 97.40% 67.83% 18.68% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 251,227 242,229 252,422 263,005 240,245 182,782 187,914 21.42%
NOSH 597,877 597,877 597,877 597,877 597,877 539,054 477,124 16.27%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.36% 10.58% 11.78% 15.23% 17.42% 25.00% 25.58% -
ROE 5.40% 4.95% 5.19% 6.37% 8.17% 15.43% 13.37% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.07 20.36 18.84 18.88 20.76 23.20 20.71 -5.36%
EPS 2.43 2.23 2.28 2.93 3.68 5.86 5.35 -40.99%
DPS 2.03 1.07 3.52 2.52 3.58 3.98 1.00 60.53%
NAPS 0.45 0.45 0.44 0.46 0.45 0.38 0.40 8.19%
Adjusted Per Share Value based on latest NOSH - 597,877
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.07 19.64 19.35 19.33 19.85 19.99 17.43 6.19%
EPS 2.43 2.15 2.35 3.00 3.52 5.05 4.50 -33.76%
DPS 2.03 1.03 3.61 2.58 3.43 3.43 0.84 80.37%
NAPS 0.45 0.4339 0.4521 0.4711 0.4303 0.3274 0.3366 21.42%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.78 0.835 1.05 1.26 1.25 0.765 0.92 -
P/RPS 4.09 4.10 5.57 6.68 6.02 3.30 4.44 -5.34%
P/EPS 32.10 37.48 46.00 42.99 33.99 13.05 17.20 51.75%
EY 3.12 2.67 2.17 2.33 2.94 7.66 5.81 -34.00%
DY 2.60 1.28 3.35 2.00 2.87 5.20 1.09 78.80%
P/NAPS 1.73 1.86 2.39 2.74 2.78 2.01 2.30 -17.33%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.73 0.745 0.95 1.13 1.12 1.08 0.995 -
P/RPS 3.83 3.66 5.04 5.99 5.39 4.65 4.80 -14.00%
P/EPS 30.04 33.44 41.62 38.56 30.45 18.42 18.60 37.77%
EY 3.33 2.99 2.40 2.59 3.28 5.43 5.38 -27.43%
DY 2.78 1.43 3.70 2.23 3.20 3.68 1.01 96.76%
P/NAPS 1.62 1.66 2.16 2.46 2.49 2.84 2.49 -24.97%

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