[N2N] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -28.3%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 108,432 112,078 115,755 113,251 117,813 116,552 112,379 -2.36%
PBT 17,410 17,695 21,050 16,369 25,530 28,837 25,644 -22.80%
Tax -2,096 -1,109 -682 3,479 3,150 1,718 1,017 -
NP 15,314 16,586 20,368 19,848 28,680 30,555 26,661 -30.97%
-
NP to SH 17,029 18,199 21,988 20,999 29,289 31,093 27,096 -26.69%
-
Tax Rate 12.04% 6.27% 3.24% -21.25% -12.34% -5.96% -3.97% -
Total Cost 93,118 95,492 95,387 93,403 89,133 85,997 85,718 5.69%
-
Net Worth 273,519 273,519 267,937 267,937 262,355 273,519 262,355 2.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 11,164 22,328 22,328 25,119 25,119 8,373 19,129 -30.23%
Div Payout % 65.56% 122.69% 101.55% 119.62% 85.76% 26.93% 70.60% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 273,519 273,519 267,937 267,937 262,355 273,519 262,355 2.82%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.12% 14.80% 17.60% 17.53% 24.34% 26.22% 23.72% -
ROE 6.23% 6.65% 8.21% 7.84% 11.16% 11.37% 10.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.43 20.08 20.74 20.29 21.11 20.88 20.13 -2.33%
EPS 3.05 3.26 3.94 3.76 5.25 5.57 4.85 -26.66%
DPS 2.00 4.00 4.00 4.50 4.50 1.50 3.43 -30.27%
NAPS 0.49 0.49 0.48 0.48 0.47 0.49 0.47 2.82%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.14 18.75 19.36 18.94 19.71 19.49 18.80 -2.36%
EPS 2.85 3.04 3.68 3.51 4.90 5.20 4.53 -26.63%
DPS 1.87 3.73 3.73 4.20 4.20 1.40 3.20 -30.17%
NAPS 0.4575 0.4575 0.4481 0.4481 0.4388 0.4575 0.4388 2.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.465 0.54 0.595 0.725 0.79 0.71 0.72 -
P/RPS 2.39 2.69 2.87 3.57 3.74 3.40 3.58 -23.67%
P/EPS 15.24 16.56 15.11 19.27 15.06 12.75 14.83 1.83%
EY 6.56 6.04 6.62 5.19 6.64 7.85 6.74 -1.79%
DY 4.30 7.41 6.72 6.21 5.70 2.11 4.76 -6.56%
P/NAPS 0.95 1.10 1.24 1.51 1.68 1.45 1.53 -27.28%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 23/02/22 25/11/21 26/08/21 24/05/21 01/03/21 -
Price 0.46 0.535 0.56 0.655 0.775 0.795 0.78 -
P/RPS 2.37 2.66 2.70 3.23 3.67 3.81 3.87 -27.94%
P/EPS 15.08 16.41 14.22 17.41 14.77 14.27 16.07 -4.16%
EY 6.63 6.09 7.03 5.74 6.77 7.01 6.22 4.35%
DY 4.35 7.48 7.14 6.87 5.81 1.89 4.39 -0.61%
P/NAPS 0.94 1.09 1.17 1.36 1.65 1.62 1.66 -31.62%

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