[N2N] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 11.15%
YoY- 19.73%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 103,010 115,755 112,379 105,095 108,055 97,285 41,816 16.20%
PBT 21,666 21,050 25,644 17,575 19,229 26,302 11,776 10.69%
Tax -2,934 -682 1,017 -2,306 -6,500 -1,414 -95 77.08%
NP 18,732 20,368 26,661 15,269 12,729 24,888 11,681 8.18%
-
NP to SH 17,628 21,950 27,096 15,679 13,095 25,129 11,747 6.99%
-
Tax Rate 13.54% 3.24% -3.97% 13.12% 33.80% 5.38% 0.81% -
Total Cost 84,278 95,387 85,718 89,826 95,326 72,397 30,135 18.68%
-
Net Worth 284,684 267,937 262,355 256,810 252,422 187,914 178,490 8.08%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 11,164 22,328 19,537 5,582 22,947 4,697 4,697 15.51%
Div Payout % 63.33% 101.72% 72.10% 35.61% 175.24% 18.69% 39.99% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 284,684 267,937 262,355 256,810 252,422 187,914 178,490 8.08%
NOSH 597,878 597,878 597,878 597,878 597,877 477,124 476,432 3.85%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 18.18% 17.60% 23.72% 14.53% 11.78% 25.58% 27.93% -
ROE 6.19% 8.19% 10.33% 6.11% 5.19% 13.37% 6.58% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 18.45 20.74 20.13 18.82 18.84 20.71 8.90 12.91%
EPS 3.16 3.93 4.85 2.92 2.42 5.35 2.48 4.11%
DPS 2.00 4.00 3.50 1.00 4.00 1.00 1.00 12.24%
NAPS 0.51 0.48 0.47 0.46 0.44 0.40 0.38 5.02%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.23 19.36 18.80 17.58 18.07 16.27 6.99 16.21%
EPS 2.95 3.67 4.53 2.62 2.19 4.20 1.96 7.04%
DPS 1.87 3.73 3.27 0.93 3.84 0.79 0.79 15.43%
NAPS 0.4762 0.4481 0.4388 0.4295 0.4222 0.3143 0.2985 8.09%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.46 0.595 0.72 0.715 1.05 0.92 0.755 -
P/RPS 2.49 2.87 3.58 3.80 5.57 4.44 8.48 -18.46%
P/EPS 14.57 15.13 14.83 25.46 46.00 17.20 30.19 -11.42%
EY 6.87 6.61 6.74 3.93 2.17 5.81 3.31 12.93%
DY 4.35 6.72 4.86 1.40 3.81 1.09 1.32 21.97%
P/NAPS 0.90 1.24 1.53 1.55 2.39 2.30 1.99 -12.38%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 23/02/22 01/03/21 28/02/20 25/02/19 26/02/18 24/02/17 -
Price 0.49 0.56 0.78 0.65 0.95 0.995 0.745 -
P/RPS 2.66 2.70 3.87 3.45 5.04 4.80 8.37 -17.38%
P/EPS 15.52 14.24 16.07 23.14 41.62 18.60 29.79 -10.29%
EY 6.44 7.02 6.22 4.32 2.40 5.38 3.36 11.44%
DY 4.08 7.14 4.49 1.54 4.21 1.01 1.34 20.38%
P/NAPS 0.96 1.17 1.66 1.41 2.16 2.49 1.96 -11.21%

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