[N2N] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -28.3%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 102,118 106,946 113,251 112,591 106,668 107,922 80,144 4.11%
PBT 21,923 20,390 16,369 25,355 19,209 23,057 20,749 0.92%
Tax -1,718 -2,879 3,479 -3,789 -2,721 -6,619 -18 113.70%
NP 20,205 17,511 19,848 21,566 16,488 16,438 20,731 -0.42%
-
NP to SH 18,672 18,753 20,999 21,997 16,913 16,757 20,873 -1.83%
-
Tax Rate 7.84% 14.12% -21.25% 14.94% 14.17% 28.71% 0.09% -
Total Cost 81,913 89,435 93,403 91,025 90,180 91,484 59,413 5.49%
-
Net Worth 290,266 279,102 267,937 267,975 256,810 263,005 187,804 7.52%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 16,746 11,164 25,119 10,756 11,319 14,430 4,695 23.59%
Div Payout % 89.69% 59.53% 119.62% 48.90% 66.93% 86.11% 22.49% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 290,266 279,102 267,937 267,975 256,810 263,005 187,804 7.52%
NOSH 597,878 597,878 597,878 597,878 597,878 597,877 477,124 3.82%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 19.79% 16.37% 17.53% 19.15% 15.46% 15.23% 25.87% -
ROE 6.43% 6.72% 7.84% 8.21% 6.59% 6.37% 11.11% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.29 19.16 20.29 20.17 19.11 18.88 17.07 1.15%
EPS 3.35 3.36 3.76 3.94 3.03 2.93 4.45 -4.62%
DPS 3.00 2.00 4.50 1.93 2.03 2.52 1.00 20.08%
NAPS 0.52 0.50 0.48 0.48 0.46 0.46 0.40 4.46%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.08 17.89 18.94 18.83 17.84 18.05 13.40 4.12%
EPS 3.12 3.14 3.51 3.68 2.83 2.80 3.49 -1.84%
DPS 2.80 1.87 4.20 1.80 1.89 2.41 0.79 23.46%
NAPS 0.4855 0.4668 0.4481 0.4482 0.4295 0.4399 0.3141 7.52%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.455 0.435 0.725 0.675 0.72 1.26 0.935 -
P/RPS 2.49 2.27 3.57 3.35 3.77 6.68 5.48 -12.31%
P/EPS 13.60 12.95 19.27 17.13 23.77 42.99 21.03 -7.00%
EY 7.35 7.72 5.19 5.84 4.21 2.33 4.75 7.54%
DY 6.59 4.60 6.21 2.85 2.82 2.00 1.07 35.37%
P/NAPS 0.88 0.87 1.51 1.41 1.57 2.74 2.34 -15.03%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 23/11/22 25/11/21 25/11/20 20/11/19 22/11/18 22/11/17 -
Price 0.46 0.41 0.655 0.735 0.725 1.13 0.95 -
P/RPS 2.51 2.14 3.23 3.64 3.79 5.99 5.57 -12.43%
P/EPS 13.75 12.20 17.41 18.65 23.93 38.56 21.37 -7.08%
EY 7.27 8.19 5.74 5.36 4.18 2.59 4.68 7.61%
DY 6.52 4.88 6.87 2.62 2.80 2.23 1.05 35.55%
P/NAPS 0.88 0.82 1.36 1.53 1.58 2.46 2.38 -15.27%

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