[N2N] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 12.21%
YoY- 126.14%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 116,552 104,108 109,620 111,604 43,074 39,707 35,949 21.63%
PBT 28,837 16,520 18,263 29,420 12,519 11,026 7,773 24.39%
Tax 1,718 -3,081 -6,661 -1,524 -112 -1,069 -68 -
NP 30,555 13,439 11,602 27,896 12,407 9,957 7,705 25.78%
-
NP to SH 31,093 13,852 11,991 28,198 12,469 10,051 7,705 26.15%
-
Tax Rate -5.96% 18.65% 36.47% 5.18% 0.89% 9.70% 0.87% -
Total Cost 85,997 90,669 98,018 83,708 30,667 29,750 28,244 20.37%
-
Net Worth 273,519 252,777 242,229 182,782 183,553 177,864 164,132 8.87%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 8,373 16,339 5,736 19,125 4,780 4,425 7,111 2.75%
Div Payout % 26.93% 117.96% 47.84% 67.83% 38.34% 44.03% 92.30% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 273,519 252,777 242,229 182,782 183,553 177,864 164,132 8.87%
NOSH 597,878 597,878 597,877 539,054 470,649 468,064 443,600 5.09%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 26.22% 12.91% 10.58% 25.00% 28.80% 25.08% 21.43% -
ROE 11.37% 5.48% 4.95% 15.43% 6.79% 5.65% 4.69% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.88 19.36 20.36 23.20 9.15 8.48 8.10 17.07%
EPS 5.57 2.58 2.23 5.86 2.65 2.15 1.74 21.37%
DPS 1.50 3.04 1.07 3.98 1.00 0.95 1.60 -1.06%
NAPS 0.49 0.47 0.45 0.38 0.39 0.38 0.37 4.78%
Adjusted Per Share Value based on latest NOSH - 539,054
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 19.49 17.41 18.33 18.67 7.20 6.64 6.01 21.64%
EPS 5.20 2.32 2.01 4.72 2.09 1.68 1.29 26.12%
DPS 1.40 2.73 0.96 3.20 0.80 0.74 1.19 2.74%
NAPS 0.4575 0.4228 0.4051 0.3057 0.307 0.2975 0.2745 8.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.71 0.50 0.835 0.765 0.725 0.875 0.835 -
P/RPS 3.40 2.58 4.10 3.30 7.92 10.31 10.30 -16.85%
P/EPS 12.75 19.41 37.48 13.05 27.37 40.75 48.07 -19.82%
EY 7.85 5.15 2.67 7.66 3.65 2.45 2.08 24.75%
DY 2.11 6.08 1.28 5.20 1.38 1.08 1.92 1.58%
P/NAPS 1.45 1.06 1.86 2.01 1.86 2.30 2.26 -7.12%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 25/05/15 -
Price 0.795 0.76 0.745 1.08 0.79 0.80 0.825 -
P/RPS 3.81 3.93 3.66 4.65 8.63 9.43 10.18 -15.09%
P/EPS 14.27 29.51 33.44 18.42 29.82 37.26 47.50 -18.14%
EY 7.01 3.39 2.99 5.43 3.35 2.68 2.11 22.13%
DY 1.89 4.00 1.43 3.68 1.27 1.18 1.94 -0.43%
P/NAPS 1.62 1.62 1.66 2.84 2.03 2.11 2.23 -5.18%

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