[N2N] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock

[N2N] N2N CONNECT BHD

Announcement Date

25-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 0.3%

YoY- -38.37%

Quarter Report

Q2 2022 result-final.pdf

Latest QR

Upcoming QR

N2N's Result

N2N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	109,452	100,832	105,840	120,486	109,618	106,832	110,030	-0.08%
YoY %	8.55%	-4.73%	-12.16%	9.91%	2.61%	-2.91%	-	-
Horiz. %	99.47%	91.64%	96.19%	109.50%	99.63%	97.09%	100.00%	-
PBT	16,608	15,318	18,144	25,424	25,652	19,100	23,672	-5.73%
YoY %	8.42%	-15.58%	-28.63%	-0.89%	34.30%	-19.31%	-	-
Horiz. %	70.16%	64.71%	76.65%	107.40%	108.36%	80.69%	100.00%	-
Tax	-2,242	-2,684	-3,182	-354	-4,620	-2,406	-7,826	-18.79%
YoY %	16.47%	15.65%	-798.87%	92.34%	-92.02%	69.26%	-	-
Horiz. %	28.65%	34.30%	40.66%	4.52%	59.03%	30.74%	100.00%	-
NP	14,366	12,634	14,962	25,070	21,032	16,694	15,846	-1.61%
YoY %	13.71%	-15.56%	-40.32%	19.20%	25.99%	5.35%	-	-
Horiz. %	90.66%	79.73%	94.42%	158.21%	132.73%	105.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,638	13,052	15,928	25,846	21,460	17,094	16,150	-1.62%
YoY %	12.15%	-18.06%	-38.37%	20.44%	25.54%	5.85%	-	-
Horiz. %	90.64%	80.82%	98.63%	160.04%	132.88%	105.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.50%	17.52%	17.54%	1.39%	18.01%	12.60%	33.06%	-
YoY %	-22.95%	-0.11%	1,161.87%	-92.28%	42.94%	-61.89%	-	-
Horiz. %	40.83%	52.99%	53.06%	4.20%	54.48%	38.11%	100.00%	-
Total Cost	95,086	88,198	90,878	95,416	88,586	90,138	94,184	0.15%
YoY %	7.81%	-2.95%	-4.76%	7.71%	-1.72%	-4.30%	-	-
Horiz. %	100.96%	93.64%	96.49%	101.31%	94.06%	95.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,430	290,266	273,519	262,355	256,810	251,227	240,245	3.85%
YoY %	3.85%	6.12%	4.26%	2.16%	2.22%	4.57%	-	-
Horiz. %	125.47%	120.82%	113.85%	109.20%	106.90%	104.57%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	11,164	11,164	11,164	33,492	22,331	11,165	32,032	-16.09%
YoY %	0.00%	0.00%	-66.67%	49.98%	100.01%	-65.14%	-	-
Horiz. %	34.85%	34.85%	34.85%	104.56%	69.71%	34.86%	100.00%	-
Div Payout %	76.27%	85.54%	70.09%	129.58%	104.06%	65.32%	198.35%	-
YoY %	-10.84%	22.04%	-45.91%	24.52%	59.31%	-67.07%	-	-
Horiz. %	38.45%	43.13%	35.34%	65.33%	52.46%	32.93%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	301,430	290,266	273,519	262,355	256,810	251,227	240,245	3.85%
YoY %	3.85%	6.12%	4.26%	2.16%	2.22%	4.57%	-	-
Horiz. %	125.47%	120.82%	113.85%	109.20%	106.90%	104.57%	100.00%	-
NOSH	597,878	597,878	597,878	597,878	597,878	597,877	597,877	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	13.13%	12.53%	14.14%	20.81%	19.19%	15.63%	14.40%	-
YoY %	4.79%	-11.39%	-32.05%	8.44%	22.78%	8.54%	-	-
Horiz. %	91.18%	87.01%	98.19%	144.51%	133.26%	108.54%	100.00%	-
ROE	4.86%	4.50%	5.82%	9.85%	8.36%	6.80%	6.72%	-
YoY %	8.00%	-22.68%	-40.91%	17.82%	22.94%	1.19%	-	-
Horiz. %	72.32%	66.96%	86.61%	146.58%	124.40%	101.19%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	19.61	18.06	18.96	21.58	19.63	19.14	20.61	-0.82%
YoY %	8.58%	-4.75%	-12.14%	9.93%	2.56%	-7.13%	-	-
Horiz. %	95.15%	87.63%	91.99%	104.71%	95.25%	92.87%	100.00%	-
EPS	2.62	2.34	2.86	4.64	4.00	3.18	3.18	-3.17%
YoY %	11.97%	-18.18%	-38.36%	16.00%	25.79%	0.00%	-	-
Horiz. %	82.39%	73.58%	89.94%	145.91%	125.79%	100.00%	100.00%	-
DPS	2.00	2.00	2.00	6.00	4.00	2.00	6.00	-16.71%
YoY %	0.00%	0.00%	-66.67%	50.00%	100.00%	-66.67%	-	-
Horiz. %	33.33%	33.33%	33.33%	100.00%	66.67%	33.33%	100.00%	-
NAPS	0.54	0.52	0.49	0.47	0.46	0.45	0.45	3.08%
YoY %	3.85%	6.12%	4.26%	2.17%	2.22%	0.00%	-	-
Horiz. %	120.00%	115.56%	108.89%	104.44%	102.22%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 597,878
RPS	19.60	18.06	18.96	21.58	19.63	19.14	19.71	-0.09%
YoY %	8.53%	-4.75%	-12.14%	9.93%	2.56%	-2.89%	-	-
Horiz. %	99.44%	91.63%	96.19%	109.49%	99.59%	97.11%	100.00%	-
EPS	2.62	2.34	2.85	4.63	3.84	3.06	2.89	-1.61%
YoY %	11.97%	-17.89%	-38.44%	20.57%	25.49%	5.88%	-	-
Horiz. %	90.66%	80.97%	98.62%	160.21%	132.87%	105.88%	100.00%	-
DPS	2.00	2.00	2.00	6.00	4.00	2.00	5.74	-16.10%
YoY %	0.00%	0.00%	-66.67%	50.00%	100.00%	-65.16%	-	-
Horiz. %	34.84%	34.84%	34.84%	104.53%	69.69%	34.84%	100.00%	-
NAPS	0.5399	0.5199	0.4899	0.4699	0.46	0.45	0.4303	3.85%
YoY %	3.85%	6.12%	4.26%	2.15%	2.22%	4.58%	-	-
Horiz. %	125.47%	120.82%	113.85%	109.20%	106.90%	104.58%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.535	0.485	0.465	0.79	0.78	0.78	1.25	-
P/RPS	2.73	2.68	2.45	3.66	3.97	4.08	6.07	-12.45%
YoY %	1.87%	9.39%	-33.06%	-7.81%	-2.70%	-32.78%	-	-
Horiz. %	44.98%	44.15%	40.36%	60.30%	65.40%	67.22%	100.00%	-
P/EPS	20.40	20.74	16.30	17.06	20.29	25.47	41.32	-11.08%
YoY %	-1.64%	27.24%	-4.45%	-15.92%	-20.34%	-38.36%	-	-
Horiz. %	49.37%	50.19%	39.45%	41.29%	49.10%	61.64%	100.00%	-
EY	4.90	4.82	6.14	5.86	4.93	3.93	2.42	12.46%
YoY %	1.66%	-21.50%	4.78%	18.86%	25.45%	62.40%	-	-
Horiz. %	202.48%	199.17%	253.72%	242.15%	203.72%	162.40%	100.00%	-
DY	3.74	4.12	4.30	7.59	5.13	2.56	4.80	-4.06%
YoY %	-9.22%	-4.19%	-43.35%	47.95%	100.39%	-46.67%	-	-
Horiz. %	77.92%	85.83%	89.58%	158.12%	106.88%	53.33%	100.00%	-
P/NAPS	0.99	0.93	0.95	1.68	1.70	1.73	2.78	-15.79%
YoY %	6.45%	-2.11%	-43.45%	-1.18%	-1.73%	-37.77%	-	-
Horiz. %	35.61%	33.45%	34.17%	60.43%	61.15%	62.23%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	22/08/24	24/08/23	25/08/22	26/08/21	25/08/20	21/08/19	28/08/18	-
Price	0.525	0.475	0.46	0.775	0.865	0.73	1.12	-
P/RPS	2.68	2.63	2.43	3.59	4.41	3.81	5.43	-11.09%
YoY %	1.90%	8.23%	-32.31%	-18.59%	15.75%	-29.83%	-	-
Horiz. %	49.36%	48.43%	44.75%	66.11%	81.22%	70.17%	100.00%	-
P/EPS	20.02	20.31	16.12	16.74	22.50	23.84	37.02	-9.72%
YoY %	-1.43%	25.99%	-3.70%	-25.60%	-5.62%	-35.60%	-	-
Horiz. %	54.08%	54.86%	43.54%	45.22%	60.78%	64.40%	100.00%	-
EY	4.99	4.92	6.20	5.97	4.44	4.19	2.70	10.76%
YoY %	1.42%	-20.65%	3.85%	34.46%	5.97%	55.19%	-	-
Horiz. %	184.81%	182.22%	229.63%	221.11%	164.44%	155.19%	100.00%	-
DY	3.81	4.21	4.35	7.74	4.62	2.74	5.36	-5.52%
YoY %	-9.50%	-3.22%	-43.80%	67.53%	68.61%	-48.88%	-	-
Horiz. %	71.08%	78.54%	81.16%	144.40%	86.19%	51.12%	100.00%	-
P/NAPS	0.97	0.91	0.94	1.65	1.88	1.62	2.49	-14.52%
YoY %	6.59%	-3.19%	-43.03%	-12.23%	16.05%	-34.94%	-	-
Horiz. %	38.96%	36.55%	37.75%	66.27%	75.50%	65.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos