[N2N] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
23-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 43.84%
YoY- 73.0%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 108,248 105,241 103,377 100,832 99,564 103,010 104,566 2.33%
PBT 22,248 19,326 17,841 15,318 14,276 21,666 17,498 17.34%
Tax -2,332 -5,594 -1,969 -2,684 -3,036 -2,934 -3,590 -24.97%
NP 19,916 13,732 15,872 12,634 11,240 18,732 13,908 27.01%
-
NP to SH 20,220 14,057 16,181 13,052 11,688 17,628 14,789 23.16%
-
Tax Rate 10.48% 28.95% 11.04% 17.52% 21.27% 13.54% 20.52% -
Total Cost 88,332 91,509 87,505 88,198 88,324 84,278 90,658 -1.71%
-
Net Worth 295,848 295,848 290,266 290,266 284,684 284,684 279,102 3.95%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 22,328 11,164 14,885 11,164 22,328 11,164 7,442 107.88%
Div Payout % 110.43% 79.42% 91.99% 85.54% 191.03% 63.33% 50.32% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 295,848 295,848 290,266 290,266 284,684 284,684 279,102 3.95%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 18.40% 13.05% 15.35% 12.53% 11.29% 18.18% 13.30% -
ROE 6.83% 4.75% 5.57% 4.50% 4.11% 6.19% 5.30% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 19.39 18.85 18.52 18.06 17.84 18.45 18.73 2.33%
EPS 3.64 2.52 2.89 2.34 2.08 3.16 2.65 23.54%
DPS 4.00 2.00 2.67 2.00 4.00 2.00 1.33 108.21%
NAPS 0.53 0.53 0.52 0.52 0.51 0.51 0.50 3.95%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 18.11 17.60 17.29 16.86 16.65 17.23 17.49 2.34%
EPS 3.38 2.35 2.71 2.18 1.95 2.95 2.47 23.23%
DPS 3.73 1.87 2.49 1.87 3.73 1.87 1.24 108.24%
NAPS 0.4948 0.4948 0.4855 0.4855 0.4762 0.4762 0.4668 3.95%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.49 0.50 0.455 0.485 0.45 0.46 0.435 -
P/RPS 2.53 2.65 2.46 2.68 2.52 2.49 2.32 5.94%
P/EPS 13.53 19.86 15.70 20.74 21.49 14.57 16.42 -12.09%
EY 7.39 5.04 6.37 4.82 4.65 6.87 6.09 13.75%
DY 8.16 4.00 5.86 4.12 8.89 4.35 3.07 91.76%
P/NAPS 0.92 0.94 0.88 0.93 0.88 0.90 0.87 3.79%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 26/02/24 23/11/23 24/08/23 25/05/23 27/02/23 23/11/22 -
Price 0.515 0.525 0.46 0.475 0.45 0.49 0.41 -
P/RPS 2.66 2.78 2.48 2.63 2.52 2.66 2.19 13.82%
P/EPS 14.22 20.85 15.87 20.31 21.49 15.52 15.47 -5.45%
EY 7.03 4.80 6.30 4.92 4.65 6.44 6.46 5.79%
DY 7.77 3.81 5.80 4.21 8.89 4.08 3.25 78.70%
P/NAPS 0.97 0.99 0.88 0.91 0.88 0.96 0.82 11.83%

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