[N2N] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -17.23%
YoY- -41.47%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 103,010 106,946 108,432 112,078 115,755 113,251 117,813 -8.54%
PBT 21,666 20,390 17,410 17,695 21,050 16,369 25,530 -10.33%
Tax -2,934 -2,879 -2,096 -1,109 -682 3,479 3,150 -
NP 18,732 17,511 15,314 16,586 20,368 19,848 28,680 -24.66%
-
NP to SH 17,628 18,753 17,029 18,199 21,988 20,999 29,289 -28.64%
-
Tax Rate 13.54% 14.12% 12.04% 6.27% 3.24% -21.25% -12.34% -
Total Cost 84,278 89,435 93,118 95,492 95,387 93,403 89,133 -3.65%
-
Net Worth 284,684 279,102 273,519 273,519 267,937 267,937 262,355 5.58%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,164 11,164 11,164 22,328 22,328 25,119 25,119 -41.67%
Div Payout % 63.33% 59.53% 65.56% 122.69% 101.55% 119.62% 85.76% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 284,684 279,102 273,519 273,519 267,937 267,937 262,355 5.58%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 18.18% 16.37% 14.12% 14.80% 17.60% 17.53% 24.34% -
ROE 6.19% 6.72% 6.23% 6.65% 8.21% 7.84% 11.16% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.45 19.16 19.43 20.08 20.74 20.29 21.11 -8.56%
EPS 3.16 3.36 3.05 3.26 3.94 3.76 5.25 -28.64%
DPS 2.00 2.00 2.00 4.00 4.00 4.50 4.50 -41.67%
NAPS 0.51 0.50 0.49 0.49 0.48 0.48 0.47 5.58%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.23 17.89 18.14 18.75 19.36 18.94 19.71 -8.55%
EPS 2.95 3.14 2.85 3.04 3.68 3.51 4.90 -28.63%
DPS 1.87 1.87 1.87 3.73 3.73 4.20 4.20 -41.60%
NAPS 0.4762 0.4668 0.4575 0.4575 0.4481 0.4481 0.4388 5.58%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.46 0.435 0.465 0.54 0.595 0.725 0.79 -
P/RPS 2.49 2.27 2.39 2.69 2.87 3.57 3.74 -23.69%
P/EPS 14.57 12.95 15.24 16.56 15.11 19.27 15.06 -2.17%
EY 6.87 7.72 6.56 6.04 6.62 5.19 6.64 2.28%
DY 4.35 4.60 4.30 7.41 6.72 6.21 5.70 -16.44%
P/NAPS 0.90 0.87 0.95 1.10 1.24 1.51 1.68 -33.96%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 25/08/22 26/05/22 23/02/22 25/11/21 26/08/21 -
Price 0.49 0.41 0.46 0.535 0.56 0.655 0.775 -
P/RPS 2.66 2.14 2.37 2.66 2.70 3.23 3.67 -19.26%
P/EPS 15.52 12.20 15.08 16.41 14.22 17.41 14.77 3.34%
EY 6.44 8.19 6.63 6.09 7.03 5.74 6.77 -3.26%
DY 4.08 4.88 4.35 7.48 7.14 6.87 5.81 -20.94%
P/NAPS 0.96 0.82 0.94 1.09 1.17 1.36 1.65 -30.23%

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