[N2N] YoY Annualized Quarter 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- -26.29%
YoY- -30.04%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 103,377 104,566 116,312 115,149 105,154 107,004 92,821 1.81%
PBT 17,841 17,498 18,378 30,745 20,373 20,398 24,725 -5.29%
Tax -1,969 -3,590 -661 -3,944 -1,968 -7,005 -65 76.51%
NP 15,872 13,908 17,717 26,801 18,405 13,393 24,660 -7.07%
-
NP to SH 16,181 14,789 19,052 27,232 18,808 13,717 24,880 -6.91%
-
Tax Rate 11.04% 20.52% 3.60% 12.83% 9.66% 34.34% 0.26% -
Total Cost 87,505 90,658 98,594 88,348 86,749 93,610 68,161 4.24%
-
Net Worth 290,266 279,102 267,937 267,975 256,810 263,005 187,804 7.52%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 14,885 7,442 22,328 14,887 7,443 22,870 6,260 15.52%
Div Payout % 91.99% 50.32% 117.20% 54.67% 39.58% 166.72% 25.16% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 290,266 279,102 267,937 267,975 256,810 263,005 187,804 7.52%
NOSH 597,878 597,878 597,878 597,878 597,878 597,877 477,124 3.82%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.35% 13.30% 15.23% 23.28% 17.50% 12.52% 26.57% -
ROE 5.57% 5.30% 7.11% 10.16% 7.32% 5.22% 13.25% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.52 18.73 20.84 20.63 18.84 18.72 19.77 -1.08%
EPS 2.89 2.65 3.41 4.88 3.49 2.59 5.31 -9.63%
DPS 2.67 1.33 4.00 2.67 1.33 4.00 1.33 12.31%
NAPS 0.52 0.50 0.48 0.48 0.46 0.46 0.40 4.46%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.29 17.49 19.45 19.26 17.59 17.90 15.53 1.80%
EPS 2.71 2.47 3.19 4.55 3.15 2.29 4.16 -6.89%
DPS 2.49 1.24 3.73 2.49 1.25 3.83 1.05 15.47%
NAPS 0.4855 0.4668 0.4481 0.4482 0.4295 0.4399 0.3141 7.52%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.455 0.435 0.725 0.675 0.72 1.26 0.935 -
P/RPS 2.46 2.32 3.48 3.27 3.82 6.73 4.73 -10.31%
P/EPS 15.70 16.42 21.24 13.84 21.37 52.52 17.64 -1.92%
EY 6.37 6.09 4.71 7.23 4.68 1.90 5.67 1.95%
DY 5.86 3.07 5.52 3.95 1.85 3.17 1.43 26.48%
P/NAPS 0.88 0.87 1.51 1.41 1.57 2.74 2.34 -15.03%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 23/11/22 25/11/21 25/11/20 20/11/19 22/11/18 22/11/17 -
Price 0.46 0.41 0.655 0.735 0.725 1.13 0.95 -
P/RPS 2.48 2.19 3.14 3.56 3.85 6.04 4.81 -10.44%
P/EPS 15.87 15.47 19.19 15.07 21.52 47.10 17.93 -2.01%
EY 6.30 6.46 5.21 6.64 4.65 2.12 5.58 2.04%
DY 5.80 3.25 6.11 3.63 1.84 3.54 1.40 26.71%
P/NAPS 0.88 0.82 1.36 1.53 1.58 2.46 2.38 -15.27%

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