[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
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 54,726 50,416 52,920 60,243 54,809 53,416 55,015 -0.08%
PBT 8,304 7,659 9,072 12,712 12,826 9,550 11,836 -5.73%
Tax -1,121 -1,342 -1,591 -177 -2,310 -1,203 -3,913 -18.79%
NP 7,183 6,317 7,481 12,535 10,516 8,347 7,923 -1.61%
-
NP to SH 7,319 6,526 7,964 12,923 10,730 8,547 8,075 -1.62%
-
Tax Rate 13.50% 17.52% 17.54% 1.39% 18.01% 12.60% 33.06% -
Total Cost 47,543 44,099 45,439 47,708 44,293 45,069 47,092 0.15%
-
Net Worth 301,430 290,266 273,519 262,355 256,810 251,227 240,245 3.85%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 5,582 5,582 5,582 16,746 11,165 5,582 16,016 -16.09%
Div Payout % 76.27% 85.54% 70.09% 129.58% 104.06% 65.32% 198.35% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 301,430 290,266 273,519 262,355 256,810 251,227 240,245 3.85%
NOSH 597,878 597,878 597,878 597,878 597,878 597,877 597,877 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.13% 12.53% 14.14% 20.81% 19.19% 15.63% 14.40% -
ROE 2.43% 2.25% 2.91% 4.93% 4.18% 3.40% 3.36% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.80 9.03 9.48 10.79 9.82 9.57 10.30 -0.82%
EPS 1.31 1.17 1.43 2.32 2.00 1.59 1.59 -3.17%
DPS 1.00 1.00 1.00 3.00 2.00 1.00 3.00 -16.71%
NAPS 0.54 0.52 0.49 0.47 0.46 0.45 0.45 3.08%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.15 8.43 8.85 10.08 9.17 8.93 9.20 -0.09%
EPS 1.22 1.09 1.33 2.16 1.79 1.43 1.35 -1.67%
DPS 0.93 0.93 0.93 2.80 1.87 0.93 2.68 -16.15%
NAPS 0.5042 0.4855 0.4575 0.4388 0.4295 0.4202 0.4018 3.85%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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%
P/EPS 40.80 41.48 32.59 34.12 40.58 50.95 82.64 -11.08%
EY 2.45 2.41 3.07 2.93 2.46 1.96 1.21 12.46%
DY 1.87 2.06 2.15 3.80 2.56 1.28 2.40 -4.06%
P/NAPS 0.99 0.93 0.95 1.68 1.70 1.73 2.78 -15.79%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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%
P/EPS 40.04 40.63 32.24 33.48 45.01 47.68 74.05 -9.73%
EY 2.50 2.46 3.10 2.99 2.22 2.10 1.35 10.80%
DY 1.90 2.11 2.17 3.87 2.31 1.37 2.68 -5.56%
P/NAPS 0.97 0.91 0.94 1.65 1.88 1.62 2.49 -14.52%

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