[N2N] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 65.04%
YoY- 37.11%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 78,425 87,234 86,362 78,866 80,253 69,616 31,288 16.54%
PBT 13,124 13,784 23,059 15,280 15,299 18,544 9,085 6.31%
Tax -2,693 -496 -2,958 -1,476 -5,254 -49 -10 154.01%
NP 10,431 13,288 20,101 13,804 10,045 18,495 9,075 2.34%
-
NP to SH 11,092 14,289 20,424 14,106 10,288 18,660 9,164 3.23%
-
Tax Rate 20.52% 3.60% 12.83% 9.66% 34.34% 0.26% 0.11% -
Total Cost 67,994 73,946 66,261 65,062 70,208 51,121 22,213 20.48%
-
Net Worth 279,102 267,937 267,975 256,810 263,005 187,804 179,501 7.63%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 5,582 16,746 11,165 5,582 17,152 4,695 - -
Div Payout % 50.32% 117.20% 54.67% 39.58% 166.72% 25.16% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 279,102 267,937 267,975 256,810 263,005 187,804 179,501 7.63%
NOSH 597,878 597,878 597,878 597,878 597,877 477,124 472,371 4.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 13.30% 15.23% 23.28% 17.50% 12.52% 26.57% 29.00% -
ROE 3.97% 5.33% 7.62% 5.49% 3.91% 9.94% 5.11% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 14.05 15.63 15.47 14.13 14.04 14.83 6.62 13.35%
EPS 1.99 2.56 3.66 2.62 1.94 3.98 1.94 0.42%
DPS 1.00 3.00 2.00 1.00 3.00 1.00 0.00 -
NAPS 0.50 0.48 0.48 0.46 0.46 0.40 0.38 4.67%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 14.05 15.63 15.47 14.13 14.37 12.47 5.60 16.56%
EPS 1.99 2.56 3.66 2.53 1.84 3.34 1.64 3.27%
DPS 1.00 3.00 2.00 1.00 3.07 0.84 0.00 -
NAPS 0.4999 0.4799 0.48 0.46 0.4711 0.3364 0.3215 7.63%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.435 0.725 0.675 0.72 1.26 0.935 0.805 -
P/RPS 3.10 4.64 4.36 5.10 8.98 6.31 12.15 -20.35%
P/EPS 21.89 28.32 18.45 28.50 70.02 23.53 41.49 -10.10%
EY 4.57 3.53 5.42 3.51 1.43 4.25 2.41 11.24%
DY 2.30 4.14 2.96 1.39 2.38 1.07 0.00 -
P/NAPS 0.87 1.51 1.41 1.57 2.74 2.34 2.12 -13.78%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 25/11/21 25/11/20 20/11/19 22/11/18 22/11/17 17/11/16 -
Price 0.41 0.655 0.735 0.725 1.13 0.95 0.76 -
P/RPS 2.92 4.19 4.75 5.13 8.05 6.41 11.47 -20.38%
P/EPS 20.63 25.59 20.09 28.69 62.80 23.90 39.18 -10.13%
EY 4.85 3.91 4.98 3.49 1.59 4.18 2.55 11.30%
DY 2.44 4.58 2.72 1.38 2.65 1.05 0.00 -
P/NAPS 0.82 1.36 1.53 1.58 2.46 2.38 2.00 -13.80%

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