[N2N] YoY Cumulative 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- 66.55%
YoY- 20.44%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 60,243 54,809 53,416 55,015 41,460 20,776 19,144 21.03%
PBT 12,712 12,826 9,550 11,836 13,531 5,716 5,153 16.22%
Tax -177 -2,310 -1,203 -3,913 -28 0 -74 15.62%
NP 12,535 10,516 8,347 7,923 13,503 5,716 5,079 16.23%
-
NP to SH 12,923 10,730 8,547 8,075 13,568 5,770 5,079 16.82%
-
Tax Rate 1.39% 18.01% 12.60% 33.06% 0.21% 0.00% 1.44% -
Total Cost 47,708 44,293 45,069 47,092 27,957 15,060 14,065 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 16,746 11,165 5,582 16,016 - 4,691 - -
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 4.93% 4.18% 3.40% 3.36% 7.23% 3.24% 3.03% -
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 10.79 9.82 9.57 10.30 8.83 4.43 4.33 16.42%
EPS 2.32 2.00 1.59 1.59 2.89 1.23 1.15 12.39%
DPS 3.00 2.00 1.00 3.00 0.00 1.00 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 10.08 9.17 8.93 9.20 6.93 3.47 3.20 21.05%
EPS 2.16 1.79 1.43 1.35 2.27 0.97 0.85 16.80%
DPS 2.80 1.87 0.93 2.68 0.00 0.78 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 7.32 7.95 8.15 12.13 8.49 19.98 17.99 -13.90%
P/EPS 34.12 40.58 50.95 82.64 25.95 71.95 67.83 -10.81%
EY 2.93 2.46 1.96 1.21 3.85 1.39 1.47 12.17%
DY 3.80 2.56 1.28 2.40 0.00 1.13 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 7.18 8.81 7.63 10.87 8.27 18.29 17.30 -13.62%
P/EPS 33.48 45.01 47.68 74.05 25.26 65.85 65.22 -10.50%
EY 2.99 2.22 2.10 1.35 3.96 1.52 1.53 11.80%
DY 3.87 2.31 1.37 2.68 0.00 1.23 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