[N2N] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 53.78%
YoY- 90.64%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 111,604 97,285 80,144 62,500 43,074 41,816 41,100 94.75%
PBT 29,420 26,302 20,749 19,105 12,519 11,776 12,332 78.63%
Tax -1,524 -1,414 -18 -7 -112 -95 -1,023 30.47%
NP 27,896 24,888 20,731 19,098 12,407 11,681 11,309 82.66%
-
NP to SH 28,198 25,129 20,873 19,175 12,469 11,747 11,466 82.29%
-
Tax Rate 5.18% 5.38% 0.09% 0.04% 0.89% 0.81% 8.30% -
Total Cost 83,708 72,397 59,413 43,402 30,667 30,135 29,791 99.24%
-
Net Worth 182,782 187,914 187,804 187,622 183,553 178,490 181,650 0.41%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 19,125 4,695 4,695 - 4,780 4,780 9,205 62.89%
Div Payout % 67.83% 18.68% 22.49% - 38.34% 40.69% 80.28% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 182,782 187,914 187,804 187,622 183,553 178,490 181,650 0.41%
NOSH 539,054 477,124 477,124 469,056 470,649 469,712 478,028 8.34%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 25.00% 25.58% 25.87% 30.56% 28.80% 27.93% 27.52% -
ROE 15.43% 13.37% 11.11% 10.22% 6.79% 6.58% 6.31% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 23.20 20.71 17.07 13.32 9.15 8.90 8.60 93.90%
EPS 5.86 5.35 4.45 4.09 2.65 2.50 2.40 81.42%
DPS 3.98 1.00 1.00 0.00 1.00 1.00 1.93 62.08%
NAPS 0.38 0.40 0.40 0.40 0.39 0.38 0.38 0.00%
Adjusted Per Share Value based on latest NOSH - 469,056
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.67 16.27 13.40 10.45 7.20 6.99 6.87 94.86%
EPS 4.72 4.20 3.49 3.21 2.09 1.96 1.92 82.24%
DPS 3.20 0.79 0.79 0.00 0.80 0.80 1.54 62.90%
NAPS 0.3057 0.3143 0.3141 0.3138 0.307 0.2985 0.3038 0.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.765 0.92 0.935 0.75 0.725 0.755 0.805 -
P/RPS 3.30 4.44 5.48 5.63 7.92 8.48 9.36 -50.12%
P/EPS 13.05 17.20 21.03 18.35 27.37 30.19 33.56 -46.75%
EY 7.66 5.81 4.75 5.45 3.65 3.31 2.98 87.75%
DY 5.20 1.09 1.07 0.00 1.38 1.32 2.39 67.98%
P/NAPS 2.01 2.30 2.34 1.88 1.86 1.99 2.12 -3.49%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 24/02/17 17/11/16 -
Price 1.08 0.995 0.95 0.73 0.79 0.745 0.76 -
P/RPS 4.65 4.80 5.57 5.48 8.63 8.37 8.84 -34.86%
P/EPS 18.42 18.60 21.37 17.86 29.82 29.79 31.69 -30.37%
EY 5.43 5.38 4.68 5.60 3.35 3.36 3.16 43.51%
DY 3.68 1.01 1.05 0.00 1.27 1.34 2.53 28.40%
P/NAPS 2.84 2.49 2.38 1.83 2.03 1.96 2.00 26.36%

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