[N2N] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 14.54%
YoY- 106.25%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 108,248 99,564 107,028 121,736 105,044 108,992 102,732 0.87%
PBT 22,248 14,276 18,228 31,648 18,876 23,096 26,960 -3.14%
Tax -2,332 -3,036 -3,156 -1,448 -4,252 -1,152 -508 28.88%
NP 19,916 11,240 15,072 30,200 14,624 21,944 26,452 -4.61%
-
NP to SH 20,220 11,688 15,880 31,036 15,048 22,356 26,772 -4.56%
-
Tax Rate 10.48% 21.27% 17.31% 4.58% 22.53% 4.99% 1.88% -
Total Cost 88,332 88,324 91,956 91,536 90,420 87,048 76,280 2.47%
-
Net Worth 295,848 284,684 273,519 273,519 252,777 242,229 182,782 8.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 22,328 22,328 - - 43,025 - 57,720 -14.62%
Div Payout % 110.43% 191.03% - - 285.92% - 215.60% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 295,848 284,684 273,519 273,519 252,777 242,229 182,782 8.34%
NOSH 597,878 597,878 597,878 597,878 597,878 597,877 539,054 1.73%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 18.40% 11.29% 14.08% 24.81% 13.92% 20.13% 25.75% -
ROE 6.83% 4.11% 5.81% 11.35% 5.95% 9.23% 14.65% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 19.39 17.84 19.17 21.81 19.53 20.25 21.36 -1.59%
EPS 3.64 2.08 2.84 5.56 2.80 4.16 5.56 -6.81%
DPS 4.00 4.00 0.00 0.00 8.00 0.00 12.00 -16.71%
NAPS 0.53 0.51 0.49 0.49 0.47 0.45 0.38 5.69%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 19.39 17.83 19.17 21.81 18.82 19.52 18.40 0.87%
EPS 3.62 2.09 2.84 5.56 2.70 4.00 4.80 -4.58%
DPS 4.00 4.00 0.00 0.00 7.71 0.00 10.34 -14.62%
NAPS 0.5299 0.5099 0.4899 0.4899 0.4528 0.4339 0.3274 8.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.49 0.45 0.54 0.71 0.50 0.835 0.765 -
P/RPS 2.53 2.52 2.82 3.26 2.56 4.12 3.58 -5.61%
P/EPS 13.53 21.49 18.98 12.77 17.87 20.11 13.74 -0.25%
EY 7.39 4.65 5.27 7.83 5.60 4.97 7.28 0.25%
DY 8.16 8.89 0.00 0.00 16.00 0.00 15.69 -10.31%
P/NAPS 0.92 0.88 1.10 1.45 1.06 1.86 2.01 -12.20%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 26/05/22 24/05/21 28/05/20 17/05/19 25/05/18 -
Price 0.515 0.45 0.535 0.795 0.76 0.745 1.08 -
P/RPS 2.66 2.52 2.79 3.65 3.89 3.68 5.06 -10.15%
P/EPS 14.22 21.49 18.81 14.30 27.16 17.94 19.40 -5.04%
EY 7.03 4.65 5.32 6.99 3.68 5.57 5.15 5.31%
DY 7.77 8.89 0.00 0.00 10.53 0.00 11.11 -5.78%
P/NAPS 0.97 0.88 1.09 1.62 1.62 1.66 2.84 -16.37%

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