[N2N] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -7.15%
YoY- -22.37%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 100,832 99,564 103,010 104,566 105,840 107,028 115,755 -8.81%
PBT 15,318 14,276 21,666 17,498 18,144 18,228 21,050 -19.14%
Tax -2,684 -3,036 -2,934 -3,590 -3,182 -3,156 -682 149.89%
NP 12,634 11,240 18,732 13,908 14,962 15,072 20,368 -27.33%
-
NP to SH 13,052 11,688 17,628 14,789 15,928 15,880 21,950 -29.35%
-
Tax Rate 17.52% 21.27% 13.54% 20.52% 17.54% 17.31% 3.24% -
Total Cost 88,198 88,324 84,278 90,658 90,878 91,956 95,387 -5.10%
-
Net Worth 290,266 284,684 284,684 279,102 273,519 273,519 267,937 5.49%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 11,164 22,328 11,164 7,442 11,164 - 22,328 -37.08%
Div Payout % 85.54% 191.03% 63.33% 50.32% 70.09% - 101.72% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 290,266 284,684 284,684 279,102 273,519 273,519 267,937 5.49%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.53% 11.29% 18.18% 13.30% 14.14% 14.08% 17.60% -
ROE 4.50% 4.11% 6.19% 5.30% 5.82% 5.81% 8.19% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.06 17.84 18.45 18.73 18.96 19.17 20.74 -8.83%
EPS 2.34 2.08 3.16 2.65 2.86 2.84 3.93 -29.29%
DPS 2.00 4.00 2.00 1.33 2.00 0.00 4.00 -37.08%
NAPS 0.52 0.51 0.51 0.50 0.49 0.49 0.48 5.49%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.86 16.65 17.23 17.49 17.70 17.90 19.36 -8.82%
EPS 2.18 1.95 2.95 2.47 2.66 2.66 3.67 -29.40%
DPS 1.87 3.73 1.87 1.24 1.87 0.00 3.73 -36.97%
NAPS 0.4855 0.4762 0.4762 0.4668 0.4575 0.4575 0.4481 5.50%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.485 0.45 0.46 0.435 0.465 0.54 0.595 -
P/RPS 2.68 2.52 2.49 2.32 2.45 2.82 2.87 -4.47%
P/EPS 20.74 21.49 14.57 16.42 16.30 18.98 15.13 23.47%
EY 4.82 4.65 6.87 6.09 6.14 5.27 6.61 -19.03%
DY 4.12 8.89 4.35 3.07 4.30 0.00 6.72 -27.89%
P/NAPS 0.93 0.88 0.90 0.87 0.95 1.10 1.24 -17.49%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 27/02/23 23/11/22 25/08/22 26/05/22 23/02/22 -
Price 0.475 0.45 0.49 0.41 0.46 0.535 0.56 -
P/RPS 2.63 2.52 2.66 2.19 2.43 2.79 2.70 -1.74%
P/EPS 20.31 21.49 15.52 15.47 16.12 18.81 14.24 26.78%
EY 4.92 4.65 6.44 6.46 6.20 5.32 7.02 -21.14%
DY 4.21 8.89 4.08 3.25 4.35 0.00 7.14 -29.75%
P/NAPS 0.91 0.88 0.96 0.82 0.94 1.09 1.17 -15.46%

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