[N2N] YoY Quarter Result on 31-Dec-2021 [#4]

Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 445.66%
YoY- 14.82%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 28,521 26,017 26,229 27,802 27,669 10,528 9,812 19.44%
PBT 7,266 2,585 2,296 3,930 7,758 2,691 3,247 14.35%
Tax -186 3,975 -831 -1,246 -1,365 -85 -1,014 -24.60%
NP 7,080 6,560 1,465 2,684 6,393 2,606 2,233 21.18%
-
NP to SH 7,661 6,672 1,573 2,807 6,469 2,583 2,301 22.17%
-
Tax Rate 2.56% -153.77% 36.19% 31.70% 17.59% 3.16% 31.23% -
Total Cost 21,441 19,457 24,764 25,118 21,276 7,922 7,579 18.90%
-
Net Worth 267,937 262,355 256,810 252,422 187,914 178,490 168,150 8.06%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 5,582 8,373 - 5,736 - - 4,425 3.94%
Div Payout % 72.86% 125.50% - 204.38% - - 192.31% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 267,937 262,355 256,810 252,422 187,914 178,490 168,150 8.06%
NOSH 597,878 597,878 597,878 597,877 477,124 476,432 442,500 5.13%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 24.82% 25.21% 5.59% 9.65% 23.11% 24.75% 22.76% -
ROE 2.86% 2.54% 0.61% 1.11% 3.44% 1.45% 1.37% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.11 4.66 4.70 4.85 5.89 2.24 2.22 14.89%
EPS 1.37 1.20 0.28 0.49 1.38 0.55 0.52 17.50%
DPS 1.00 1.50 0.00 1.00 0.00 0.00 1.00 0.00%
NAPS 0.48 0.47 0.46 0.44 0.40 0.38 0.38 3.96%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.77 4.35 4.39 4.65 4.63 1.76 1.64 19.45%
EPS 1.28 1.12 0.26 0.47 1.08 0.43 0.38 22.41%
DPS 0.93 1.40 0.00 0.96 0.00 0.00 0.74 3.87%
NAPS 0.4481 0.4388 0.4295 0.4222 0.3143 0.2985 0.2812 8.06%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.595 0.72 0.715 1.05 0.92 0.755 0.98 -
P/RPS 11.65 15.45 15.22 21.67 15.62 33.68 44.20 -19.91%
P/EPS 43.35 60.24 253.77 214.60 66.81 137.29 188.46 -21.70%
EY 2.31 1.66 0.39 0.47 1.50 0.73 0.53 27.77%
DY 1.68 2.08 0.00 0.95 0.00 0.00 1.02 8.66%
P/NAPS 1.24 1.53 1.55 2.39 2.30 1.99 2.58 -11.48%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 01/03/21 28/02/20 25/02/19 26/02/18 24/02/17 26/02/16 -
Price 0.56 0.78 0.65 0.95 0.995 0.745 0.90 -
P/RPS 10.96 16.74 13.84 19.60 16.89 33.24 40.59 -19.58%
P/EPS 40.80 65.26 230.70 194.16 72.26 135.48 173.08 -21.38%
EY 2.45 1.53 0.43 0.52 1.38 0.74 0.58 27.11%
DY 1.79 1.92 0.00 1.05 0.00 0.00 1.11 8.28%
P/NAPS 1.17 1.66 1.41 2.16 2.49 1.96 2.37 -11.08%

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