[N2N] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -33.7%
YoY- -26.4%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 105,241 103,377 100,832 99,564 103,010 104,566 105,840 -0.37%
PBT 19,326 17,841 15,318 14,276 21,666 17,498 18,144 4.28%
Tax -5,594 -1,969 -2,684 -3,036 -2,934 -3,590 -3,182 45.51%
NP 13,732 15,872 12,634 11,240 18,732 13,908 14,962 -5.54%
-
NP to SH 14,057 16,181 13,052 11,688 17,628 14,789 15,928 -7.97%
-
Tax Rate 28.95% 11.04% 17.52% 21.27% 13.54% 20.52% 17.54% -
Total Cost 91,509 87,505 88,198 88,324 84,278 90,658 90,878 0.46%
-
Net Worth 295,848 290,266 290,266 284,684 284,684 279,102 273,519 5.35%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 11,164 14,885 11,164 22,328 11,164 7,442 11,164 0.00%
Div Payout % 79.42% 91.99% 85.54% 191.03% 63.33% 50.32% 70.09% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 295,848 290,266 290,266 284,684 284,684 279,102 273,519 5.35%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.05% 15.35% 12.53% 11.29% 18.18% 13.30% 14.14% -
ROE 4.75% 5.57% 4.50% 4.11% 6.19% 5.30% 5.82% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 18.85 18.52 18.06 17.84 18.45 18.73 18.96 -0.38%
EPS 2.52 2.89 2.34 2.08 3.16 2.65 2.86 -8.07%
DPS 2.00 2.67 2.00 4.00 2.00 1.33 2.00 0.00%
NAPS 0.53 0.52 0.52 0.51 0.51 0.50 0.49 5.35%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 18.85 18.52 18.06 17.83 18.45 18.73 18.96 -0.38%
EPS 2.52 2.90 2.34 2.09 3.16 2.65 2.85 -7.85%
DPS 2.00 2.67 2.00 4.00 2.00 1.33 2.00 0.00%
NAPS 0.5299 0.5199 0.5199 0.5099 0.5099 0.4999 0.4899 5.35%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.50 0.455 0.485 0.45 0.46 0.435 0.465 -
P/RPS 2.65 2.46 2.68 2.52 2.49 2.32 2.45 5.35%
P/EPS 19.86 15.70 20.74 21.49 14.57 16.42 16.30 14.03%
EY 5.04 6.37 4.82 4.65 6.87 6.09 6.14 -12.30%
DY 4.00 5.86 4.12 8.89 4.35 3.07 4.30 -4.69%
P/NAPS 0.94 0.88 0.93 0.88 0.90 0.87 0.95 -0.70%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 23/11/23 24/08/23 25/05/23 27/02/23 23/11/22 25/08/22 -
Price 0.525 0.46 0.475 0.45 0.49 0.41 0.46 -
P/RPS 2.78 2.48 2.63 2.52 2.66 2.19 2.43 9.35%
P/EPS 20.85 15.87 20.31 21.49 15.52 15.47 16.12 18.65%
EY 4.80 6.30 4.92 4.65 6.44 6.46 6.20 -15.64%
DY 3.81 5.80 4.21 8.89 4.08 3.25 4.35 -8.43%
P/NAPS 0.99 0.88 0.91 0.88 0.96 0.82 0.94 3.50%

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