[N2N] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
01-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 32.67%
YoY- 72.82%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 87,234 60,243 30,434 112,379 86,362 54,809 26,261 122.46%
PBT 13,784 12,712 7,912 25,644 23,059 12,826 4,719 104.20%
Tax -496 -177 -362 1,017 -2,958 -2,310 -1,063 -39.81%
NP 13,288 12,535 7,550 26,661 20,101 10,516 3,656 136.20%
-
NP to SH 14,289 12,923 7,759 27,096 20,424 10,730 3,762 143.24%
-
Tax Rate 3.60% 1.39% 4.58% -3.97% 12.83% 18.01% 22.53% -
Total Cost 73,946 47,708 22,884 85,718 66,261 44,293 22,605 120.20%
-
Net Worth 267,937 262,355 273,519 262,355 267,975 256,810 252,777 3.95%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 16,746 16,746 - 19,537 11,165 11,165 10,756 34.29%
Div Payout % 117.20% 129.58% - 72.10% 54.67% 104.06% 285.92% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 267,937 262,355 273,519 262,355 267,975 256,810 252,777 3.95%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 15.23% 20.81% 24.81% 23.72% 23.28% 19.19% 13.92% -
ROE 5.33% 4.93% 2.84% 10.33% 7.62% 4.18% 1.49% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.63 10.79 5.45 20.13 15.47 9.82 4.88 117.12%
EPS 2.56 2.32 1.39 4.85 3.66 2.00 0.70 137.18%
DPS 3.00 3.00 0.00 3.50 2.00 2.00 2.00 31.00%
NAPS 0.48 0.47 0.49 0.47 0.48 0.46 0.47 1.41%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.63 10.79 5.45 20.13 15.47 9.82 4.70 122.63%
EPS 2.56 2.31 1.39 4.85 3.66 1.92 0.67 144.20%
DPS 3.00 3.00 0.00 3.50 2.00 2.00 1.93 34.15%
NAPS 0.4799 0.4699 0.4899 0.4699 0.48 0.46 0.4528 3.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.725 0.79 0.71 0.72 0.675 0.78 0.50 -
P/RPS 4.64 7.32 13.02 3.58 4.36 7.95 10.24 -40.97%
P/EPS 28.32 34.12 51.08 14.83 18.45 40.58 71.48 -46.02%
EY 3.53 2.93 1.96 6.74 5.42 2.46 1.40 85.14%
DY 4.14 3.80 0.00 4.86 2.96 2.56 4.00 2.31%
P/NAPS 1.51 1.68 1.45 1.53 1.41 1.70 1.06 26.57%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 24/05/21 01/03/21 25/11/20 25/08/20 28/05/20 -
Price 0.655 0.775 0.795 0.78 0.735 0.865 0.76 -
P/RPS 4.19 7.18 14.58 3.87 4.75 8.81 15.56 -58.26%
P/EPS 25.59 33.48 57.19 16.07 20.09 45.01 108.65 -61.82%
EY 3.91 2.99 1.75 6.22 4.98 2.22 0.92 162.14%
DY 4.58 3.87 0.00 4.49 2.72 2.31 2.63 44.69%
P/NAPS 1.36 1.65 1.62 1.66 1.53 1.88 1.62 -10.99%

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