[N2N] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -15.06%
YoY- -44.87%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 106,832 108,992 108,055 107,004 110,030 102,732 97,285 6.45%
PBT 19,100 23,096 19,229 20,398 23,672 26,960 26,302 -19.25%
Tax -2,406 -1,152 -6,500 -7,005 -7,826 -508 -1,414 42.66%
NP 16,694 21,944 12,729 13,393 15,846 26,452 24,888 -23.42%
-
NP to SH 17,094 22,356 13,095 13,717 16,150 26,772 25,129 -22.70%
-
Tax Rate 12.60% 4.99% 33.80% 34.34% 33.06% 1.88% 5.38% -
Total Cost 90,138 87,048 95,326 93,610 94,184 76,280 72,397 15.77%
-
Net Worth 251,227 242,229 238,090 263,005 240,245 182,782 187,914 21.42%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 11,165 - 21,644 22,870 32,032 57,720 4,697 78.39%
Div Payout % 65.32% - 165.29% 166.72% 198.35% 215.60% 18.69% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 251,227 242,229 238,090 263,005 240,245 182,782 187,914 21.42%
NOSH 597,877 597,877 597,877 597,877 597,877 539,054 477,124 16.27%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 15.63% 20.13% 11.78% 12.52% 14.40% 25.75% 25.58% -
ROE 6.80% 9.23% 5.50% 5.22% 6.72% 14.65% 13.37% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.14 20.25 19.97 18.72 20.61 21.36 20.71 -5.13%
EPS 3.18 4.16 2.42 2.59 3.18 5.56 5.35 -29.37%
DPS 2.00 0.00 4.00 4.00 6.00 12.00 1.00 58.94%
NAPS 0.45 0.45 0.44 0.46 0.45 0.38 0.40 8.19%
Adjusted Per Share Value based on latest NOSH - 597,877
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 17.87 18.23 18.07 17.90 18.40 17.18 16.27 6.47%
EPS 2.86 3.74 2.19 2.29 2.70 4.48 4.20 -22.65%
DPS 1.87 0.00 3.62 3.83 5.36 9.65 0.79 77.89%
NAPS 0.4202 0.4051 0.3982 0.4399 0.4018 0.3057 0.3143 21.42%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.78 0.835 1.05 1.26 1.25 0.765 0.92 -
P/RPS 4.08 4.12 5.26 6.73 6.07 3.58 4.44 -5.49%
P/EPS 25.47 20.11 43.39 52.52 41.32 13.74 17.20 30.01%
EY 3.93 4.97 2.30 1.90 2.42 7.28 5.81 -22.99%
DY 2.56 0.00 3.81 3.17 4.80 15.69 1.09 76.96%
P/NAPS 1.73 1.86 2.39 2.74 2.78 2.01 2.30 -17.33%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 17/05/19 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 -
Price 0.73 0.745 0.95 1.13 1.12 1.08 0.995 -
P/RPS 3.81 3.68 4.76 6.04 5.43 5.06 4.80 -14.30%
P/EPS 23.84 17.94 39.26 47.10 37.02 19.40 18.60 18.04%
EY 4.19 5.57 2.55 2.12 2.70 5.15 5.38 -15.38%
DY 2.74 0.00 4.21 3.54 5.36 11.11 1.01 94.87%
P/NAPS 1.62 1.66 2.16 2.46 2.49 2.84 2.49 -24.97%

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