[N2N] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -16.72%
YoY- 20.44%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 120,486 109,618 106,832 110,030 82,920 41,552 38,288 21.03%
PBT 25,424 25,652 19,100 23,672 27,062 11,432 10,306 16.22%
Tax -354 -4,620 -2,406 -7,826 -56 0 -148 15.62%
NP 25,070 21,032 16,694 15,846 27,006 11,432 10,158 16.23%
-
NP to SH 25,846 21,460 17,094 16,150 27,136 11,540 10,158 16.82%
-
Tax Rate 1.39% 18.01% 12.60% 33.06% 0.21% 0.00% 1.44% -
Total Cost 95,416 88,586 90,138 94,184 55,914 30,120 28,130 22.55%
-
Net Worth 262,355 256,810 251,227 240,245 187,792 178,260 167,827 7.72%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 33,492 22,331 11,165 32,032 - 9,382 - -
Div Payout % 129.58% 104.06% 65.32% 198.35% - 81.30% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 262,355 256,810 251,227 240,245 187,792 178,260 167,827 7.72%
NOSH 597,878 597,878 597,877 597,877 469,480 469,105 441,652 5.17%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 20.81% 19.19% 15.63% 14.40% 32.57% 27.51% 26.53% -
ROE 9.85% 8.36% 6.80% 6.72% 14.45% 6.47% 6.05% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.58 19.63 19.14 20.61 17.66 8.86 8.67 16.39%
EPS 4.64 4.00 3.18 3.18 5.78 2.46 2.30 12.39%
DPS 6.00 4.00 2.00 6.00 0.00 2.00 0.00 -
NAPS 0.47 0.46 0.45 0.45 0.40 0.38 0.38 3.60%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 20.15 18.33 17.87 18.40 13.87 6.95 6.40 21.04%
EPS 4.32 3.59 2.86 2.70 4.54 1.93 1.70 16.80%
DPS 5.60 3.74 1.87 5.36 0.00 1.57 0.00 -
NAPS 0.4388 0.4295 0.4202 0.4018 0.3141 0.2982 0.2807 7.72%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.79 0.78 0.78 1.25 0.75 0.885 0.78 -
P/RPS 3.66 3.97 4.08 6.07 4.25 9.99 9.00 -13.91%
P/EPS 17.06 20.29 25.47 41.32 12.98 35.98 33.91 -10.80%
EY 5.86 4.93 3.93 2.42 7.71 2.78 2.95 12.10%
DY 7.59 5.13 2.56 4.80 0.00 2.26 0.00 -
P/NAPS 1.68 1.70 1.73 2.78 1.88 2.33 2.05 -3.26%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 -
Price 0.775 0.865 0.73 1.12 0.73 0.81 0.75 -
P/RPS 3.59 4.41 3.81 5.43 4.13 9.14 8.65 -13.62%
P/EPS 16.74 22.50 23.84 37.02 12.63 32.93 32.61 -10.50%
EY 5.97 4.44 4.19 2.70 7.92 3.04 3.07 11.71%
DY 7.74 4.62 2.74 5.36 0.00 2.47 0.00 -
P/NAPS 1.65 1.88 1.62 2.49 1.83 2.13 1.97 -2.90%

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