[N2N] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 65.04%
YoY- 37.11%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 87,234 86,362 78,866 80,253 69,616 31,288 29,090 20.06%
PBT 13,784 23,059 15,280 15,299 18,544 9,085 7,155 11.53%
Tax -496 -2,958 -1,476 -5,254 -49 -10 -93 32.14%
NP 13,288 20,101 13,804 10,045 18,495 9,075 7,062 11.09%
-
NP to SH 14,289 20,424 14,106 10,288 18,660 9,164 7,065 12.44%
-
Tax Rate 3.60% 12.83% 9.66% 34.34% 0.26% 0.11% 1.30% -
Total Cost 73,946 66,261 65,062 70,208 51,121 22,213 22,028 22.34%
-
Net Worth 267,937 267,975 256,810 263,005 187,804 179,501 162,363 8.69%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 16,746 11,165 5,582 17,152 4,695 - 4,388 24.98%
Div Payout % 117.20% 54.67% 39.58% 166.72% 25.16% - 62.11% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 267,937 267,975 256,810 263,005 187,804 179,501 162,363 8.69%
NOSH 597,878 597,878 597,878 597,877 477,124 472,371 438,819 5.28%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 15.23% 23.28% 17.50% 12.52% 26.57% 29.00% 24.28% -
ROE 5.33% 7.62% 5.49% 3.91% 9.94% 5.11% 4.35% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 15.63 15.47 14.13 14.04 14.83 6.62 6.63 15.35%
EPS 2.56 3.66 2.62 1.94 3.98 1.94 1.61 8.02%
DPS 3.00 2.00 1.00 3.00 1.00 0.00 1.00 20.07%
NAPS 0.48 0.48 0.46 0.46 0.40 0.38 0.37 4.42%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.59 14.44 13.19 13.42 11.64 5.23 4.87 20.04%
EPS 2.39 3.42 2.36 1.72 3.12 1.53 1.18 12.47%
DPS 2.80 1.87 0.93 2.87 0.79 0.00 0.73 25.08%
NAPS 0.4481 0.4482 0.4295 0.4399 0.3141 0.3002 0.2716 8.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.725 0.675 0.72 1.26 0.935 0.805 0.69 -
P/RPS 4.64 4.36 5.10 8.98 6.31 12.15 10.41 -12.58%
P/EPS 28.32 18.45 28.50 70.02 23.53 41.49 42.86 -6.66%
EY 3.53 5.42 3.51 1.43 4.25 2.41 2.33 7.16%
DY 4.14 2.96 1.39 2.38 1.07 0.00 1.45 19.08%
P/NAPS 1.51 1.41 1.57 2.74 2.34 2.12 1.86 -3.41%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 -
Price 0.655 0.735 0.725 1.13 0.95 0.76 0.965 -
P/RPS 4.19 4.75 5.13 8.05 6.41 11.47 14.56 -18.73%
P/EPS 25.59 20.09 28.69 62.80 23.90 39.18 59.94 -13.21%
EY 3.91 4.98 3.49 1.59 4.18 2.55 1.67 15.21%
DY 4.58 2.72 1.38 2.65 1.05 0.00 1.04 27.99%
P/NAPS 1.36 1.53 1.58 2.46 2.38 2.00 2.61 -10.28%

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