[N2N] QoQ 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 108,055 107,922 110,840 111,604 97,285 80,144 62,500 43.90%
PBT 19,229 23,057 24,607 29,420 26,302 20,749 19,105 0.43%
Tax -6,500 -6,619 -5,299 -1,524 -1,414 -18 -7 9300.21%
NP 12,729 16,438 19,308 27,896 24,888 20,731 19,098 -23.64%
-
NP to SH 13,095 16,757 19,636 28,198 25,129 20,873 19,175 -22.39%
-
Tax Rate 33.80% 28.71% 21.53% 5.18% 5.38% 0.09% 0.04% -
Total Cost 95,326 91,484 91,532 83,708 72,397 59,413 43,402 68.72%
-
Net Worth 252,422 263,005 240,245 182,782 187,914 187,804 187,622 21.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 20,167 14,430 19,125 19,125 4,695 4,695 - -
Div Payout % 154.01% 86.11% 97.40% 67.83% 18.68% 22.49% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 252,422 263,005 240,245 182,782 187,914 187,804 187,622 21.80%
NOSH 597,877 597,877 597,877 539,054 477,124 477,124 469,056 17.50%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.78% 15.23% 17.42% 25.00% 25.58% 25.87% 30.56% -
ROE 5.19% 6.37% 8.17% 15.43% 13.37% 11.11% 10.22% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.84 18.88 20.76 23.20 20.71 17.07 13.32 25.92%
EPS 2.28 2.93 3.68 5.86 5.35 4.45 4.09 -32.19%
DPS 3.52 2.52 3.58 3.98 1.00 1.00 0.00 -
NAPS 0.44 0.46 0.45 0.38 0.40 0.40 0.40 6.54%
Adjusted Per Share Value based on latest NOSH - 539,054
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.07 18.05 18.54 18.67 16.27 13.40 10.45 43.92%
EPS 2.19 2.80 3.28 4.72 4.20 3.49 3.21 -22.44%
DPS 3.37 2.41 3.20 3.20 0.79 0.79 0.00 -
NAPS 0.4222 0.4399 0.4018 0.3057 0.3143 0.3141 0.3138 21.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.05 1.26 1.25 0.765 0.92 0.935 0.75 -
P/RPS 5.57 6.68 6.02 3.30 4.44 5.48 5.63 -0.70%
P/EPS 46.00 42.99 33.99 13.05 17.20 21.03 18.35 84.22%
EY 2.17 2.33 2.94 7.66 5.81 4.75 5.45 -45.78%
DY 3.35 2.00 2.87 5.20 1.09 1.07 0.00 -
P/NAPS 2.39 2.74 2.78 2.01 2.30 2.34 1.88 17.30%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 -
Price 0.95 1.13 1.12 1.08 0.995 0.95 0.73 -
P/RPS 5.04 5.99 5.39 4.65 4.80 5.57 5.48 -5.41%
P/EPS 41.62 38.56 30.45 18.42 18.60 21.37 17.86 75.50%
EY 2.40 2.59 3.28 5.43 5.38 4.68 5.60 -43.06%
DY 3.70 2.23 3.20 3.68 1.01 1.05 0.00 -
P/NAPS 2.16 2.46 2.49 2.84 2.49 2.38 1.83 11.65%

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