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

Stock

[N2N] N2N CONNECT BHD

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%

Quarter Report

Q2 2021 Results (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
Cumulative Result
Revenue	54,726	50,416	52,920	60,243	54,809	53,416	55,015	-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	8,304	7,659	9,072	12,712	12,826	9,550	11,836	-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	-1,121	-1,342	-1,591	-177	-2,310	-1,203	-3,913	-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	7,183	6,317	7,481	12,535	10,516	8,347	7,923	-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	7,319	6,526	7,964	12,923	10,730	8,547	8,075	-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	47,543	44,099	45,439	47,708	44,293	45,069	47,092	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	5,582	5,582	5,582	16,746	11,165	5,582	16,016	-16.09%
YoY %	0.00%	0.00%	-66.67%	49.99%	100.02%	-65.15%	-	-
Horiz. %	34.85%	34.85%	34.85%	104.56%	69.71%	34.85%	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	2.43%	2.25%	2.91%	4.93%	4.18%	3.40%	3.36%	-
YoY %	8.00%	-22.68%	-40.97%	17.94%	22.94%	1.19%	-	-
Horiz. %	72.32%	66.96%	86.61%	146.73%	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	9.80	9.03	9.48	10.79	9.82	9.57	10.30	-0.82%
YoY %	8.53%	-4.75%	-12.14%	9.88%	2.61%	-7.09%	-	-
Horiz. %	95.15%	87.67%	92.04%	104.76%	95.34%	92.91%	100.00%	-
EPS	1.31	1.17	1.43	2.32	2.00	1.59	1.59	-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	1.00	1.00	1.00	3.00	2.00	1.00	3.00	-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	9.80	9.03	9.48	10.79	9.82	9.57	9.85	-0.08%
YoY %	8.53%	-4.75%	-12.14%	9.88%	2.61%	-2.84%	-	-
Horiz. %	99.49%	91.68%	96.24%	109.54%	99.70%	97.16%	100.00%	-
EPS	1.31	1.17	1.43	2.31	1.92	1.53	1.45	-1.67%
YoY %	11.97%	-18.18%	-38.10%	20.31%	25.49%	5.52%	-	-
Horiz. %	90.34%	80.69%	98.62%	159.31%	132.41%	105.52%	100.00%	-
DPS	1.00	1.00	1.00	3.00	2.00	1.00	2.87	-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	5.46	5.37	4.90	7.32	7.95	8.15	12.13	-12.44%
YoY %	1.68%	9.59%	-33.06%	-7.92%	-2.45%	-32.81%	-	-
Horiz. %	45.01%	44.27%	40.40%	60.35%	65.54%	67.19%	100.00%	-
P/EPS	40.80	41.48	32.59	34.12	40.58	50.95	82.64	-11.08%
YoY %	-1.64%	27.28%	-4.48%	-15.92%	-20.35%	-38.35%	-	-
Horiz. %	49.37%	50.19%	39.44%	41.29%	49.10%	61.65%	100.00%	-
EY	2.45	2.41	3.07	2.93	2.46	1.96	1.21	12.46%
YoY %	1.66%	-21.50%	4.78%	19.11%	25.51%	61.98%	-	-
Horiz. %	202.48%	199.17%	253.72%	242.15%	203.31%	161.98%	100.00%	-
DY	1.87	2.06	2.15	3.80	2.56	1.28	2.40	-4.06%
YoY %	-9.22%	-4.19%	-43.42%	48.44%	100.00%	-46.67%	-	-
Horiz. %	77.92%	85.83%	89.58%	158.33%	106.67%	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	5.35	5.26	4.85	7.18	8.81	7.63	10.87	-11.13%
YoY %	1.71%	8.45%	-32.45%	-18.50%	15.47%	-29.81%	-	-
Horiz. %	49.22%	48.39%	44.62%	66.05%	81.05%	70.19%	100.00%	-
P/EPS	40.04	40.63	32.24	33.48	45.01	47.68	74.05	-9.73%
YoY %	-1.45%	26.02%	-3.70%	-25.62%	-5.60%	-35.61%	-	-
Horiz. %	54.07%	54.87%	43.54%	45.21%	60.78%	64.39%	100.00%	-
EY	2.50	2.46	3.10	2.99	2.22	2.10	1.35	10.80%
YoY %	1.63%	-20.65%	3.68%	34.68%	5.71%	55.56%	-	-
Horiz. %	185.19%	182.22%	229.63%	221.48%	164.44%	155.56%	100.00%	-
DY	1.90	2.11	2.17	3.87	2.31	1.37	2.68	-5.56%
YoY %	-9.95%	-2.76%	-43.93%	67.53%	68.61%	-48.88%	-	-
Horiz. %	70.90%	78.73%	80.97%	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