[N2N] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 42.61%
YoY- 25.54%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 100,832 105,840 120,486 109,618 106,832 110,030 82,920 3.31%
PBT 15,318 18,144 25,424 25,652 19,100 23,672 27,062 -9.04%
Tax -2,684 -3,182 -354 -4,620 -2,406 -7,826 -56 90.53%
NP 12,634 14,962 25,070 21,032 16,694 15,846 27,006 -11.88%
-
NP to SH 13,052 15,928 25,846 21,460 17,094 16,150 27,136 -11.47%
-
Tax Rate 17.52% 17.54% 1.39% 18.01% 12.60% 33.06% 0.21% -
Total Cost 88,198 90,878 95,416 88,586 90,138 94,184 55,914 7.88%
-
Net Worth 290,266 273,519 262,355 256,810 251,227 240,245 187,792 7.52%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 11,164 11,164 33,492 22,331 11,165 32,032 - -
Div Payout % 85.54% 70.09% 129.58% 104.06% 65.32% 198.35% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 290,266 273,519 262,355 256,810 251,227 240,245 187,792 7.52%
NOSH 597,878 597,878 597,878 597,878 597,877 597,877 469,480 4.10%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.53% 14.14% 20.81% 19.19% 15.63% 14.40% 32.57% -
ROE 4.50% 5.82% 9.85% 8.36% 6.80% 6.72% 14.45% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 18.06 18.96 21.58 19.63 19.14 20.61 17.66 0.37%
EPS 2.34 2.86 4.64 4.00 3.18 3.18 5.78 -13.98%
DPS 2.00 2.00 6.00 4.00 2.00 6.00 0.00 -
NAPS 0.52 0.49 0.47 0.46 0.45 0.45 0.40 4.46%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 16.86 17.70 20.15 18.33 17.87 18.40 13.87 3.30%
EPS 2.18 2.66 4.32 3.59 2.86 2.70 4.54 -11.50%
DPS 1.87 1.87 5.60 3.74 1.87 5.36 0.00 -
NAPS 0.4855 0.4575 0.4388 0.4295 0.4202 0.4018 0.3141 7.52%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.485 0.465 0.79 0.78 0.78 1.25 0.75 -
P/RPS 2.68 2.45 3.66 3.97 4.08 6.07 4.25 -7.39%
P/EPS 20.74 16.30 17.06 20.29 25.47 41.32 12.98 8.12%
EY 4.82 6.14 5.86 4.93 3.93 2.42 7.71 -7.52%
DY 4.12 4.30 7.59 5.13 2.56 4.80 0.00 -
P/NAPS 0.93 0.95 1.68 1.70 1.73 2.78 1.88 -11.06%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 26/08/21 25/08/20 21/08/19 28/08/18 25/08/17 -
Price 0.475 0.46 0.775 0.865 0.73 1.12 0.73 -
P/RPS 2.63 2.43 3.59 4.41 3.81 5.43 4.13 -7.24%
P/EPS 20.31 16.12 16.74 22.50 23.84 37.02 12.63 8.23%
EY 4.92 6.20 5.97 4.44 4.19 2.70 7.92 -7.62%
DY 4.21 4.35 7.74 4.62 2.74 5.36 0.00 -
P/NAPS 0.91 0.94 1.65 1.88 1.62 2.49 1.83 -10.98%

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