[N2N] QoQ TTM 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- 6.15%
YoY- 24.06%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM 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 80,144 62,500 43,074 41,816 41,100 40,534 78.97%
PBT 26,302 20,749 19,105 12,519 11,776 12,332 10,965 78.90%
Tax -1,414 -18 -7 -112 -95 -1,023 -1,032 23.29%
NP 24,888 20,731 19,098 12,407 11,681 11,309 9,933 84.16%
-
NP to SH 25,129 20,873 19,175 12,469 11,747 11,466 10,058 83.81%
-
Tax Rate 5.38% 0.09% 0.04% 0.89% 0.81% 8.30% 9.41% -
Total Cost 72,397 59,413 43,402 30,667 30,135 29,791 30,601 77.27%
-
Net Worth 187,914 187,804 187,622 183,553 178,490 181,650 181,639 2.28%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,695 4,695 - 4,780 4,780 9,205 4,425 4.01%
Div Payout % 18.68% 22.49% - 38.34% 40.69% 80.28% 43.99% -
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 187,914 187,804 187,622 183,553 178,490 181,650 181,639 2.28%
NOSH 477,124 477,124 469,056 470,649 469,712 478,028 477,999 -0.12%
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% 25.87% 30.56% 28.80% 27.93% 27.52% 24.51% -
ROE 13.37% 11.11% 10.22% 6.79% 6.58% 6.31% 5.54% -
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 17.07 13.32 9.15 8.90 8.60 8.48 81.05%
EPS 5.35 4.45 4.09 2.65 2.50 2.40 2.10 86.21%
DPS 1.00 1.00 0.00 1.00 1.00 1.93 0.93 4.94%
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 17.43 14.36 11.19 7.72 7.49 7.36 7.26 79.01%
EPS 4.50 3.74 3.43 2.23 2.10 2.05 1.80 83.89%
DPS 0.84 0.84 0.00 0.86 0.86 1.65 0.79 4.16%
NAPS 0.3366 0.3364 0.3361 0.3288 0.3197 0.3254 0.3254 2.27%
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 5.48 5.63 7.92 8.48 9.36 10.44 -43.35%
P/EPS 17.20 21.03 18.35 27.37 30.19 33.56 42.06 -44.81%
EY 5.81 4.75 5.45 3.65 3.31 2.98 2.38 81.00%
DY 1.09 1.07 0.00 1.38 1.32 2.39 1.05 2.51%
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 5.57 5.48 8.63 8.37 8.84 9.55 -36.70%
P/EPS 18.60 21.37 17.86 29.82 29.79 31.69 38.49 -38.33%
EY 5.38 4.68 5.60 3.35 3.36 3.16 2.60 62.16%
DY 1.01 1.05 0.00 1.27 1.34 2.53 1.14 -7.73%
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