[N2N] QoQ TTM 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- -21.85%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 106,668 106,456 109,620 108,055 107,922 110,840 111,604 -2.96%
PBT 19,209 16,943 18,263 19,229 23,057 24,607 29,420 -24.71%
Tax -2,721 -3,790 -6,661 -6,500 -6,619 -5,299 -1,524 47.12%
NP 16,488 13,153 11,602 12,729 16,438 19,308 27,896 -29.54%
-
NP to SH 16,913 13,567 11,991 13,095 16,757 19,636 28,198 -28.85%
-
Tax Rate 14.17% 22.37% 36.47% 33.80% 28.71% 21.53% 5.18% -
Total Cost 90,180 93,303 98,018 95,326 91,484 91,532 83,708 5.08%
-
Net Worth 256,810 251,227 242,229 252,422 263,005 240,245 182,782 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 11,319 11,319 5,736 20,167 14,430 19,125 19,125 -29.48%
Div Payout % 66.93% 83.44% 47.84% 154.01% 86.11% 97.40% 67.83% -
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 256,810 251,227 242,229 252,422 263,005 240,245 182,782 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 15.46% 12.36% 10.58% 11.78% 15.23% 17.42% 25.00% -
ROE 6.59% 5.40% 4.95% 5.19% 6.37% 8.17% 15.43% -
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 19.11 19.07 20.36 18.84 18.88 20.76 23.20 -12.11%
EPS 3.03 2.43 2.23 2.28 2.93 3.68 5.86 -35.55%
DPS 2.03 2.03 1.07 3.52 2.52 3.58 3.98 -36.13%
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 17.84 17.81 18.33 18.07 18.05 18.54 18.67 -2.98%
EPS 2.83 2.27 2.01 2.19 2.80 3.28 4.72 -28.87%
DPS 1.89 1.89 0.96 3.37 2.41 3.20 3.20 -29.58%
NAPS 0.4295 0.4202 0.4051 0.4222 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 3.77 4.09 4.10 5.57 6.68 6.02 3.30 9.27%
P/EPS 23.77 32.10 37.48 46.00 42.99 33.99 13.05 49.09%
EY 4.21 3.12 2.67 2.17 2.33 2.94 7.66 -32.87%
DY 2.82 2.60 1.28 3.35 2.00 2.87 5.20 -33.47%
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 3.79 3.83 3.66 5.04 5.99 5.39 4.65 -12.73%
P/EPS 23.93 30.04 33.44 41.62 38.56 30.45 18.42 19.04%
EY 4.18 3.33 2.99 2.40 2.59 3.28 5.43 -15.99%
DY 2.80 2.78 1.43 3.70 2.23 3.20 3.68 -16.64%
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