[N2N] QoQ Cumulative Quarter 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- 27.28%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 78,866 53,416 27,248 108,055 80,253 55,015 25,683 111.12%
PBT 15,280 9,550 5,774 19,229 15,299 11,836 6,740 72.48%
Tax -1,476 -1,203 -288 -6,500 -5,254 -3,913 -127 412.31%
NP 13,804 8,347 5,486 12,729 10,045 7,923 6,613 63.25%
-
NP to SH 14,106 8,547 5,589 13,095 10,288 8,075 6,693 64.30%
-
Tax Rate 9.66% 12.60% 4.99% 33.80% 34.34% 33.06% 1.88% -
Total Cost 65,062 45,069 21,762 95,326 70,208 47,092 19,070 126.46%
-
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 5,582 5,582 - 22,947 17,152 16,016 14,430 -46.87%
Div Payout % 39.58% 65.32% - 175.24% 166.72% 198.35% 215.60% -
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 17.50% 15.63% 20.13% 11.78% 12.52% 14.40% 25.75% -
ROE 5.49% 3.40% 2.31% 5.19% 3.91% 3.36% 3.66% -
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 14.13 9.57 5.06 18.84 14.04 10.30 5.34 91.19%
EPS 2.62 1.59 1.04 2.42 1.94 1.59 1.39 52.53%
DPS 1.00 1.00 0.00 4.00 3.00 3.00 3.00 -51.89%
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 13.19 8.93 4.56 18.07 13.42 9.20 4.30 110.97%
EPS 2.36 1.43 0.93 2.19 1.72 1.35 1.12 64.28%
DPS 0.93 0.93 0.00 3.84 2.87 2.68 2.41 -46.96%
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 5.10 8.15 16.50 5.57 8.98 12.13 14.33 -49.74%
P/EPS 28.50 50.95 80.42 46.00 70.02 82.64 54.98 -35.44%
EY 3.51 1.96 1.24 2.17 1.43 1.21 1.82 54.87%
DY 1.39 1.28 0.00 3.81 2.38 2.40 3.92 -49.87%
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 5.13 7.63 14.72 5.04 8.05 10.87 20.23 -59.90%
P/EPS 28.69 47.68 71.75 41.62 62.80 74.05 77.62 -48.46%
EY 3.49 2.10 1.39 2.40 1.59 1.35 1.29 94.04%
DY 1.38 1.37 0.00 4.21 2.65 2.68 2.78 -37.27%
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