[N2N] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -5.8%
YoY- 63.97%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 117,813 106,488 106,456 110,840 62,500 40,534 36,824 21.36%
PBT 25,530 20,851 16,943 24,607 19,105 10,965 9,054 18.84%
Tax 3,150 -3,413 -3,790 -5,299 -7 -1,032 -105 -
NP 28,680 17,438 13,153 19,308 19,098 9,933 8,949 21.40%
-
NP to SH 29,289 17,862 13,567 19,636 19,175 10,058 8,949 21.82%
-
Tax Rate -12.34% 16.37% 22.37% 21.53% 0.04% 9.41% 1.16% -
Total Cost 89,133 89,050 93,303 91,532 43,402 30,601 27,875 21.35%
-
Net Worth 262,355 256,810 251,227 240,245 187,622 181,639 167,258 7.78%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 25,119 10,756 11,319 19,125 - 4,425 2,447 47.36%
Div Payout % 85.76% 60.22% 83.44% 97.40% - 43.99% 27.35% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 262,355 256,810 251,227 240,245 187,622 181,639 167,258 7.78%
NOSH 597,878 597,878 597,877 597,877 469,056 477,999 440,153 5.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 24.34% 16.38% 12.36% 17.42% 30.56% 24.51% 24.30% -
ROE 11.16% 6.96% 5.40% 8.17% 10.22% 5.54% 5.35% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.11 19.07 19.07 20.76 13.32 8.48 8.37 16.65%
EPS 5.25 3.20 2.43 3.68 4.09 2.10 2.03 17.14%
DPS 4.50 1.93 2.03 3.58 0.00 0.93 0.56 41.48%
NAPS 0.47 0.46 0.45 0.45 0.40 0.38 0.38 3.60%
Adjusted Per Share Value based on latest NOSH - 597,878
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.71 17.81 17.81 18.54 10.45 6.78 6.16 21.36%
EPS 4.90 2.99 2.27 3.28 3.21 1.68 1.50 21.78%
DPS 4.20 1.80 1.89 3.20 0.00 0.74 0.41 47.31%
NAPS 0.4388 0.4295 0.4202 0.4018 0.3138 0.3038 0.2798 7.78%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.79 0.78 0.78 1.25 0.75 0.885 0.78 -
P/RPS 3.74 4.09 4.09 6.02 5.63 10.44 9.32 -14.10%
P/EPS 15.06 24.38 32.10 33.99 18.35 42.06 38.36 -14.41%
EY 6.64 4.10 3.12 2.94 5.45 2.38 2.61 16.82%
DY 5.70 2.47 2.60 2.87 0.00 1.05 0.71 41.45%
P/NAPS 1.68 1.70 1.73 2.78 1.88 2.33 2.05 -3.26%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 -
Price 0.775 0.865 0.73 1.12 0.73 0.81 0.75 -
P/RPS 3.67 4.53 3.83 5.39 5.48 9.55 8.96 -13.81%
P/EPS 14.77 27.04 30.04 30.45 17.86 38.49 36.89 -14.13%
EY 6.77 3.70 3.33 3.28 5.60 2.60 2.71 16.46%
DY 5.81 2.23 2.78 3.20 0.00 1.14 0.74 40.93%
P/NAPS 1.65 1.88 1.62 2.49 1.83 2.13 1.97 -2.90%

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