[N2N] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 24.66%
YoY- 0.93%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 106,488 104,108 105,095 106,668 106,456 109,620 108,055 -0.97%
PBT 20,851 16,520 17,575 19,209 16,943 18,263 19,229 5.55%
Tax -3,413 -3,081 -2,306 -2,721 -3,790 -6,661 -6,500 -34.94%
NP 17,438 13,439 15,269 16,488 13,153 11,602 12,729 23.37%
-
NP to SH 17,862 13,852 15,679 16,913 13,567 11,991 13,095 23.01%
-
Tax Rate 16.37% 18.65% 13.12% 14.17% 22.37% 36.47% 33.80% -
Total Cost 89,050 90,669 89,826 90,180 93,303 98,018 95,326 -4.44%
-
Net Worth 256,810 252,777 256,810 256,810 251,227 242,229 252,422 1.15%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 10,756 16,339 5,582 11,319 11,319 5,736 20,167 -34.25%
Div Payout % 60.22% 117.96% 35.61% 66.93% 83.44% 47.84% 154.01% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 256,810 252,777 256,810 256,810 251,227 242,229 252,422 1.15%
NOSH 597,878 597,878 597,878 597,878 597,877 597,877 597,877 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 16.38% 12.91% 14.53% 15.46% 12.36% 10.58% 11.78% -
ROE 6.96% 5.48% 6.11% 6.59% 5.40% 4.95% 5.19% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.07 19.36 18.82 19.11 19.07 20.36 18.84 0.81%
EPS 3.20 2.58 2.81 3.03 2.43 2.23 2.28 25.38%
DPS 1.93 3.04 1.00 2.03 2.03 1.07 3.52 -33.03%
NAPS 0.46 0.47 0.46 0.46 0.45 0.45 0.44 3.01%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.07 18.65 18.82 19.11 19.07 19.64 19.35 -0.96%
EPS 3.20 2.48 2.81 3.03 2.43 2.15 2.35 22.87%
DPS 1.93 2.93 1.00 2.03 2.03 1.03 3.61 -34.15%
NAPS 0.46 0.4528 0.46 0.46 0.45 0.4339 0.4521 1.16%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.78 0.50 0.715 0.72 0.78 0.835 1.05 -
P/RPS 4.09 2.58 3.80 3.77 4.09 4.10 5.57 -18.62%
P/EPS 24.38 19.41 25.46 23.77 32.10 37.48 46.00 -34.53%
EY 4.10 5.15 3.93 4.21 3.12 2.67 2.17 52.89%
DY 2.47 6.08 1.40 2.82 2.60 1.28 3.35 -18.40%
P/NAPS 1.70 1.06 1.55 1.57 1.73 1.86 2.39 -20.33%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 28/05/20 28/02/20 20/11/19 21/08/19 17/05/19 25/02/19 -
Price 0.865 0.76 0.65 0.725 0.73 0.745 0.95 -
P/RPS 4.53 3.93 3.45 3.79 3.83 3.66 5.04 -6.87%
P/EPS 27.04 29.51 23.14 23.93 30.04 33.44 41.62 -25.00%
EY 3.70 3.39 4.32 4.18 3.33 2.99 2.40 33.48%
DY 2.23 4.00 1.54 2.80 2.78 1.43 3.70 -28.67%
P/NAPS 1.88 1.62 1.41 1.58 1.62 1.66 2.16 -8.84%

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