[N2N] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[N2N] N2N CONNECT BHD

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 28.95%

YoY- 31.66%

Quarter Report

Quarterly Results.pdf

Latest QR

Upcoming QR

N2N's Result

N2N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	100,506	108,432	117,813	106,488	106,456	110,840	62,500	8.23%
YoY %	-7.31%	-7.96%	10.64%	0.03%	-3.96%	77.34%	-	-
Horiz. %	160.81%	173.49%	188.50%	170.38%	170.33%	177.34%	100.00%	-
PBT	20,253	17,410	25,530	20,851	16,943	24,607	19,105	0.97%
YoY %	16.33%	-31.81%	22.44%	23.07%	-31.15%	28.80%	-	-
Horiz. %	106.01%	91.13%	133.63%	109.14%	88.68%	128.80%	100.00%	-
Tax	-2,685	-2,096	3,150	-3,413	-3,790	-5,299	-7	169.42%
YoY %	-28.10%	-166.54%	192.29%	9.95%	28.48%	-75,600.00%	-	-
Horiz. %	38,357.14%	29,942.86%	-45,000.00%	48,757.14%	54,142.86%	75,700.00%	100.00%	-
NP	17,568	15,314	28,680	17,438	13,153	19,308	19,098	-1.38%
YoY %	14.72%	-46.60%	64.47%	32.58%	-31.88%	1.10%	-	-
Horiz. %	91.99%	80.19%	150.17%	91.31%	68.87%	101.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,190	17,029	29,289	17,862	13,567	19,636	19,175	-2.77%
YoY %	-4.93%	-41.86%	63.97%	31.66%	-30.91%	2.40%	-	-
Horiz. %	84.43%	88.81%	152.75%	93.15%	70.75%	102.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.26%	12.04%	-12.34%	16.37%	22.37%	21.53%	0.04%	-
YoY %	10.13%	197.57%	-175.38%	-26.82%	3.90%	53,725.00%	-	-
Horiz. %	33,150.00%	30,100.00%	-30,850.00%	40,925.00%	55,925.00%	53,825.00%	100.00%	-
Total Cost	82,938	93,118	89,133	89,050	93,303	91,532	43,402	11.39%
YoY %	-10.93%	4.47%	0.09%	-4.56%	1.93%	110.89%	-	-
Horiz. %	191.09%	214.55%	205.37%	205.17%	214.97%	210.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	290,266	273,519	262,355	256,810	251,227	240,245	187,622	7.54%
YoY %	6.12%	4.26%	2.16%	2.22%	4.57%	28.05%	-	-
Horiz. %	154.71%	145.78%	139.83%	136.88%	133.90%	128.05%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	11,164	11,164	25,119	10,756	11,319	19,125	-	-
YoY %	0.00%	-55.56%	133.53%	-4.97%	-40.82%	0.00%	-	-
Horiz. %	58.37%	58.37%	131.34%	56.24%	59.18%	100.00%	-	-
Div Payout %	68.96%	65.56%	85.76%	60.22%	83.44%	97.40%	-	-
YoY %	5.19%	-23.55%	42.41%	-27.83%	-14.33%	0.00%	-	-
Horiz. %	70.80%	67.31%	88.05%	61.83%	85.67%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	290,266	273,519	262,355	256,810	251,227	240,245	187,622	7.54%
YoY %	6.12%	4.26%	2.16%	2.22%	4.57%	28.05%	-	-
Horiz. %	154.71%	145.78%	139.83%	136.88%	133.90%	128.05%	100.00%	-
NOSH	597,878	597,878	597,878	597,878	597,877	597,877	469,056	4.12%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	27.46%	-	-
Horiz. %	127.46%	127.46%	127.46%	127.46%	127.46%	127.46%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	17.48%	14.12%	24.34%	16.38%	12.36%	17.42%	30.56%	-
YoY %	23.80%	-41.99%	48.60%	32.52%	-29.05%	-43.00%	-	-
Horiz. %	57.20%	46.20%	79.65%	53.60%	40.45%	57.00%	100.00%	-
ROE	5.58%	6.23%	11.16%	6.96%	5.40%	8.17%	10.22%	-
YoY %	-10.43%	-44.18%	60.34%	28.89%	-33.90%	-20.06%	-	-
Horiz. %	54.60%	60.96%	109.20%	68.10%	52.84%	79.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	18.01	19.43	21.11	19.07	19.07	20.76	13.32	5.15%
YoY %	-7.31%	-7.96%	10.70%	0.00%	-8.14%	55.86%	-	-
Horiz. %	135.21%	145.87%	158.48%	143.17%	143.17%	155.86%	100.00%	-
EPS	2.90	3.05	5.25	3.20	2.43	3.68	4.09	-5.56%
YoY %	-4.92%	-41.90%	64.06%	31.69%	-33.97%	-10.02%	-	-
Horiz. %	70.90%	74.57%	128.36%	78.24%	59.41%	89.98%	100.00%	-
DPS	2.00	2.00	4.50	1.93	2.03	3.58	0.00	-
YoY %	0.00%	-55.56%	133.16%	-4.93%	-43.30%	0.00%	-	-
Horiz. %	55.87%	55.87%	125.70%	53.91%	56.70%	100.00%	-	-
NAPS	0.52	0.49	0.47	0.46	0.45	0.45	0.40	4.46%
YoY %	6.12%	4.26%	2.17%	2.22%	0.00%	12.50%	-	-
Horiz. %	130.00%	122.50%	117.50%	115.00%	112.50%	112.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 597,878
RPS	16.81	18.14	19.71	17.81	17.81	18.54	10.45	8.24%
YoY %	-7.33%	-7.97%	10.67%	0.00%	-3.94%	77.42%	-	-
Horiz. %	160.86%	173.59%	188.61%	170.43%	170.43%	177.42%	100.00%	-
EPS	2.71	2.85	4.90	2.99	2.27	3.28	3.21	-2.78%
YoY %	-4.91%	-41.84%	63.88%	31.72%	-30.79%	2.18%	-	-
Horiz. %	84.42%	88.79%	152.65%	93.15%	70.72%	102.18%	100.00%	-
DPS	1.87	1.87	4.20	1.80	1.89	3.20	0.00	-
YoY %	0.00%	-55.48%	133.33%	-4.76%	-40.94%	0.00%	-	-
Horiz. %	58.44%	58.44%	131.25%	56.25%	59.06%	100.00%	-	-
NAPS	0.4855	0.4575	0.4388	0.4295	0.4202	0.4018	0.3138	7.54%
YoY %	6.12%	4.26%	2.17%	2.21%	4.58%	28.04%	-	-
Horiz. %	154.72%	145.79%	139.83%	136.87%	133.91%	128.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.485	0.465	0.79	0.78	0.78	1.25	0.75	-
P/RPS	2.69	2.39	3.74	4.09	4.09	6.02	5.63	-11.57%
YoY %	12.55%	-36.10%	-8.56%	0.00%	-32.06%	6.93%	-	-
Horiz. %	47.78%	42.45%	66.43%	72.65%	72.65%	106.93%	100.00%	-
P/EPS	16.72	15.24	15.06	24.38	32.10	33.99	18.35	-1.53%
YoY %	9.71%	1.20%	-38.23%	-24.05%	-5.56%	85.23%	-	-
Horiz. %	91.12%	83.05%	82.07%	132.86%	174.93%	185.23%	100.00%	-
EY	5.98	6.56	6.64	4.10	3.12	2.94	5.45	1.55%
YoY %	-8.84%	-1.20%	61.95%	31.41%	6.12%	-46.06%	-	-
Horiz. %	109.72%	120.37%	121.83%	75.23%	57.25%	53.94%	100.00%	-
DY	4.12	4.30	5.70	2.47	2.60	2.87	0.00	-
YoY %	-4.19%	-24.56%	130.77%	-5.00%	-9.41%	0.00%	-	-
Horiz. %	143.55%	149.83%	198.61%	86.06%	90.59%	100.00%	-	-
P/NAPS	0.93	0.95	1.68	1.70	1.73	2.78	1.88	-11.06%
YoY %	-2.11%	-43.45%	-1.18%	-1.73%	-37.77%	47.87%	-	-
Horiz. %	49.47%	50.53%	89.36%	90.43%	92.02%	147.87%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	25/08/22	26/08/21	25/08/20	21/08/19	28/08/18	25/08/17	-
Price	0.475	0.46	0.775	0.865	0.73	1.12	0.73	-
P/RPS	2.64	2.37	3.67	4.53	3.83	5.39	5.48	-11.45%
YoY %	11.39%	-35.42%	-18.98%	18.28%	-28.94%	-1.64%	-	-
Horiz. %	48.18%	43.25%	66.97%	82.66%	69.89%	98.36%	100.00%	-
P/EPS	16.38	15.08	14.77	27.04	30.04	30.45	17.86	-1.43%
YoY %	8.62%	2.10%	-45.38%	-9.99%	-1.35%	70.49%	-	-
Horiz. %	91.71%	84.43%	82.70%	151.40%	168.20%	170.49%	100.00%	-
EY	6.11	6.63	6.77	3.70	3.33	3.28	5.60	1.46%
YoY %	-7.84%	-2.07%	82.97%	11.11%	1.52%	-41.43%	-	-
Horiz. %	109.11%	118.39%	120.89%	66.07%	59.46%	58.57%	100.00%	-
DY	4.21	4.35	5.81	2.23	2.78	3.20	0.00	-
YoY %	-3.22%	-25.13%	160.54%	-19.78%	-13.13%	0.00%	-	-
Horiz. %	131.56%	135.94%	181.56%	69.69%	86.87%	100.00%	-	-
P/NAPS	0.91	0.94	1.65	1.88	1.62	2.49	1.83	-10.98%
YoY %	-3.19%	-43.03%	-12.23%	16.05%	-34.94%	36.07%	-	-
Horiz. %	49.73%	51.37%	90.16%	102.73%	88.52%	136.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos