[N2N] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 90.34%
YoY- 44.79%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 77,533 78,425 87,234 86,362 78,866 80,253 69,616 1.81%
PBT 13,381 13,124 13,784 23,059 15,280 15,299 18,544 -5.29%
Tax -1,477 -2,693 -496 -2,958 -1,476 -5,254 -49 76.36%
NP 11,904 10,431 13,288 20,101 13,804 10,045 18,495 -7.07%
-
NP to SH 12,136 11,092 14,289 20,424 14,106 10,288 18,660 -6.91%
-
Tax Rate 11.04% 20.52% 3.60% 12.83% 9.66% 34.34% 0.26% -
Total Cost 65,629 67,994 73,946 66,261 65,062 70,208 51,121 4.24%
-
Net Worth 290,266 279,102 267,937 267,975 256,810 263,005 187,804 7.52%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 11,164 5,582 16,746 11,165 5,582 17,152 4,695 15.52%
Div Payout % 91.99% 50.32% 117.20% 54.67% 39.58% 166.72% 25.16% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 290,266 279,102 267,937 267,975 256,810 263,005 187,804 7.52%
NOSH 597,878 597,878 597,878 597,878 597,878 597,877 477,124 3.82%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.35% 13.30% 15.23% 23.28% 17.50% 12.52% 26.57% -
ROE 4.18% 3.97% 5.33% 7.62% 5.49% 3.91% 9.94% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.89 14.05 15.63 15.47 14.13 14.04 14.83 -1.08%
EPS 2.17 1.99 2.56 3.66 2.62 1.94 3.98 -9.61%
DPS 2.00 1.00 3.00 2.00 1.00 3.00 1.00 12.24%
NAPS 0.52 0.50 0.48 0.48 0.46 0.46 0.40 4.46%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.97 13.12 14.59 14.44 13.19 13.42 11.64 1.81%
EPS 2.03 1.86 2.39 3.42 2.36 1.72 3.12 -6.90%
DPS 1.87 0.93 2.80 1.87 0.93 2.87 0.79 15.43%
NAPS 0.4855 0.4668 0.4481 0.4482 0.4295 0.4399 0.3141 7.52%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.455 0.435 0.725 0.675 0.72 1.26 0.935 -
P/RPS 3.28 3.10 4.64 4.36 5.10 8.98 6.31 -10.32%
P/EPS 20.93 21.89 28.32 18.45 28.50 70.02 23.53 -1.93%
EY 4.78 4.57 3.53 5.42 3.51 1.43 4.25 1.97%
DY 4.40 2.30 4.14 2.96 1.39 2.38 1.07 26.56%
P/NAPS 0.88 0.87 1.51 1.41 1.57 2.74 2.34 -15.03%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 23/11/22 25/11/21 25/11/20 20/11/19 22/11/18 22/11/17 -
Price 0.46 0.41 0.655 0.735 0.725 1.13 0.95 -
P/RPS 3.31 2.92 4.19 4.75 5.13 8.05 6.41 -10.42%
P/EPS 21.16 20.63 25.59 20.09 28.69 62.80 23.90 -2.00%
EY 4.73 4.85 3.91 4.98 3.49 1.59 4.18 2.08%
DY 4.35 2.44 4.58 2.72 1.38 2.65 1.05 26.71%
P/NAPS 0.88 0.82 1.36 1.53 1.58 2.46 2.38 -15.27%

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