[N2N] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.29%
YoY- 106.25%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 27,062 24,891 26,757 30,434 26,261 27,248 25,683 0.87%
PBT 5,562 3,569 4,557 7,912 4,719 5,774 6,740 -3.14%
Tax -583 -759 -789 -362 -1,063 -288 -127 28.88%
NP 4,979 2,810 3,768 7,550 3,656 5,486 6,613 -4.61%
-
NP to SH 5,055 2,922 3,970 7,759 3,762 5,589 6,693 -4.56%
-
Tax Rate 10.48% 21.27% 17.31% 4.58% 22.53% 4.99% 1.88% -
Total Cost 22,083 22,081 22,989 22,884 22,605 21,762 19,070 2.47%
-
Net Worth 295,848 284,684 273,519 273,519 252,777 242,229 182,782 8.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 5,582 5,582 - - 10,756 - 14,430 -14.62%
Div Payout % 110.43% 191.03% - - 285.92% - 215.60% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 295,848 284,684 273,519 273,519 252,777 242,229 182,782 8.34%
NOSH 597,878 597,878 597,878 597,878 597,878 597,877 539,054 1.73%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 18.40% 11.29% 14.08% 24.81% 13.92% 20.13% 25.75% -
ROE 1.71% 1.03% 1.45% 2.84% 1.49% 2.31% 3.66% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.85 4.46 4.79 5.45 4.88 5.06 5.34 -1.58%
EPS 0.91 0.52 0.71 1.39 0.70 1.04 1.39 -6.81%
DPS 1.00 1.00 0.00 0.00 2.00 0.00 3.00 -16.71%
NAPS 0.53 0.51 0.49 0.49 0.47 0.45 0.38 5.69%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.53 4.16 4.48 5.09 4.39 4.56 4.30 0.87%
EPS 0.85 0.49 0.66 1.30 0.63 0.93 1.12 -4.48%
DPS 0.93 0.93 0.00 0.00 1.80 0.00 2.41 -14.66%
NAPS 0.4948 0.4762 0.4575 0.4575 0.4228 0.4051 0.3057 8.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.49 0.45 0.54 0.71 0.50 0.835 0.765 -
P/RPS 10.11 10.09 11.27 13.02 10.24 16.50 14.33 -5.64%
P/EPS 54.11 85.97 75.93 51.08 71.48 80.42 54.98 -0.26%
EY 1.85 1.16 1.32 1.96 1.40 1.24 1.82 0.27%
DY 2.04 2.22 0.00 0.00 4.00 0.00 3.92 -10.30%
P/NAPS 0.92 0.88 1.10 1.45 1.06 1.86 2.01 -12.20%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 26/05/22 24/05/21 28/05/20 17/05/19 25/05/18 -
Price 0.515 0.45 0.535 0.795 0.76 0.745 1.08 -
P/RPS 10.62 10.09 11.16 14.58 15.56 14.72 20.23 -10.17%
P/EPS 56.87 85.97 75.22 57.19 108.65 71.75 77.62 -5.04%
EY 1.76 1.16 1.33 1.75 0.92 1.39 1.29 5.30%
DY 1.94 2.22 0.00 0.00 2.63 0.00 2.78 -5.81%
P/NAPS 0.97 0.88 1.09 1.62 1.62 1.66 2.84 -16.37%

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