[N2N] YoY TTM Result on 30-Sep-2023 [#3]

Stock

[N2N] N2N CONNECT BHD

Announcement Date

23-Nov-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Sep-2023 [#3]

Profit Trend

QoQ- 15.33%

YoY- -0.43%

Quarter Report

N2N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
TTM Result
Revenue	108,717	102,118	106,946	113,251	112,591	106,668	107,922	0.12%
YoY %	6.46%	-4.51%	-5.57%	0.59%	5.55%	-1.16%	-	-
Horiz. %	100.74%	94.62%	99.10%	104.94%	104.33%	98.84%	100.00%	-
PBT	-25,179	21,923	20,390	16,369	25,355	19,209	23,057	-
YoY %	-214.85%	7.52%	24.56%	-35.44%	32.00%	-16.69%	-	-
Horiz. %	-109.20%	95.08%	88.43%	70.99%	109.97%	83.31%	100.00%	-
Tax	-5,720	-1,718	-2,879	3,479	-3,789	-2,721	-6,619	-2.40%
YoY %	-232.95%	40.33%	-182.75%	191.82%	-39.25%	58.89%	-	-
Horiz. %	86.42%	25.96%	43.50%	-52.56%	57.24%	41.11%	100.00%	-
NP	-30,899	20,205	17,511	19,848	21,566	16,488	16,438	-
YoY %	-252.93%	15.38%	-11.77%	-7.97%	30.80%	0.30%	-	-
Horiz. %	-187.97%	122.92%	106.53%	120.74%	131.20%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-30,510	18,672	18,753	20,999	21,997	16,913	16,757	-
YoY %	-263.40%	-0.43%	-10.70%	-4.54%	30.06%	0.93%	-	-
Horiz. %	-182.07%	111.43%	111.91%	125.31%	131.27%	100.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	7.84%	14.12%	-21.25%	14.94%	14.17%	28.71%	-
YoY %	-	-44.48%	166.45%	-242.24%	5.43%	-50.64%	-	-
Horiz. %	-	27.31%	49.18%	-74.02%	52.04%	49.36%	100.00%	-
Total Cost	139,616	81,913	89,435	93,403	91,025	90,180	91,484	7.29%
YoY %	70.44%	-8.41%	-4.25%	2.61%	0.94%	-1.43%	-	-
Horiz. %	152.61%	89.54%	97.76%	102.10%	99.50%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	245,646	290,266	279,102	267,937	267,975	256,810	263,005	-1.13%
YoY %	-15.37%	4.00%	4.17%	-0.01%	4.35%	-2.36%	-	-
Horiz. %	93.40%	110.37%	106.12%	101.88%	101.89%	97.64%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	11,164	16,746	11,164	25,119	10,756	11,319	14,430	-4.18%
YoY %	-33.33%	50.00%	-55.56%	133.53%	-4.97%	-21.56%	-	-
Horiz. %	77.37%	116.05%	77.37%	174.07%	74.54%	78.44%	100.00%	-
Div Payout %	0.00%	89.69%	59.53%	119.62%	48.90%	66.93%	86.11%	-
YoY %	0.00%	50.66%	-50.23%	144.62%	-26.94%	-22.27%	-	-
Horiz. %	0.00%	104.16%	69.13%	138.92%	56.79%	77.73%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	245,646	290,266	279,102	267,937	267,975	256,810	263,005	-1.13%
YoY %	-15.37%	4.00%	4.17%	-0.01%	4.35%	-2.36%	-	-
Horiz. %	93.40%	110.37%	106.12%	101.88%	101.89%	97.64%	100.00%	-
NOSH	558,286	597,878	597,878	597,878	597,878	597,878	597,877	-1.13%
YoY %	-6.62%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.38%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	-28.42%	19.79%	16.37%	17.53%	19.15%	15.46%	15.23%	-
YoY %	-243.61%	20.89%	-6.62%	-8.46%	23.87%	1.51%	-	-
Horiz. %	-186.61%	129.94%	107.49%	115.10%	125.74%	101.51%	100.00%	-
ROE	-12.42%	6.43%	6.72%	7.84%	8.21%	6.59%	6.37%	-
YoY %	-293.16%	-4.32%	-14.29%	-4.51%	24.58%	3.45%	-	-
Horiz. %	-194.98%	100.94%	105.49%	123.08%	128.89%	103.45%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	19.47	18.29	19.16	20.29	20.17	19.11	18.88	0.51%
YoY %	6.45%	-4.54%	-5.57%	0.59%	5.55%	1.22%	-	-
Horiz. %	103.12%	96.88%	101.48%	107.47%	106.83%	101.22%	100.00%	-
EPS	-5.46	3.35	3.36	3.76	3.94	3.03	2.93	-
YoY %	-262.99%	-0.30%	-10.64%	-4.57%	30.03%	3.41%	-	-
Horiz. %	-186.35%	114.33%	114.68%	128.33%	134.47%	103.41%	100.00%	-
DPS	2.00	3.00	2.00	4.50	1.93	2.03	2.52	-3.77%
YoY %	-33.33%	50.00%	-55.56%	133.16%	-4.93%	-19.44%	-	-
Horiz. %	79.37%	119.05%	79.37%	178.57%	76.59%	80.56%	100.00%	-
NAPS	0.44	0.52	0.50	0.48	0.48	0.46	0.46	-0.73%
YoY %	-15.38%	4.00%	4.17%	0.00%	4.35%	0.00%	-	-
Horiz. %	95.65%	113.04%	108.70%	104.35%	104.35%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 597,878
RPS	19.47	18.29	19.16	20.29	20.17	19.11	19.33	0.12%
YoY %	6.45%	-4.54%	-5.57%	0.59%	5.55%	-1.14%	-	-
Horiz. %	100.72%	94.62%	99.12%	104.97%	104.35%	98.86%	100.00%	-
EPS	-5.46	3.34	3.36	3.76	3.94	3.03	3.00	-
YoY %	-263.47%	-0.60%	-10.64%	-4.57%	30.03%	1.00%	-	-
Horiz. %	-182.00%	111.33%	112.00%	125.33%	131.33%	101.00%	100.00%	-
DPS	2.00	3.00	2.00	4.50	1.93	2.03	2.58	-4.15%
YoY %	-33.33%	50.00%	-55.56%	133.16%	-4.93%	-21.32%	-	-
Horiz. %	77.52%	116.28%	77.52%	174.42%	74.81%	78.68%	100.00%	-
NAPS	0.44	0.5199	0.4999	0.4799	0.48	0.46	0.4711	-1.13%
YoY %	-15.37%	4.00%	4.17%	-0.02%	4.35%	-2.36%	-	-
Horiz. %	93.40%	110.36%	106.11%	101.87%	101.89%	97.64%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	0.495	0.455	0.435	0.725	0.675	0.72	1.26	-
P/RPS	2.54	2.49	2.27	3.57	3.35	3.77	6.68	-14.87%
YoY %	2.01%	9.69%	-36.41%	6.57%	-11.14%	-43.56%	-	-
Horiz. %	38.02%	37.28%	33.98%	53.44%	50.15%	56.44%	100.00%	-
P/EPS	-9.06	13.60	12.95	19.27	17.13	23.77	42.99	-
YoY %	-166.62%	5.02%	-32.80%	12.49%	-27.93%	-44.71%	-	-
Horiz. %	-21.07%	31.64%	30.12%	44.82%	39.85%	55.29%	100.00%	-
EY	-11.04	7.35	7.72	5.19	5.84	4.21	2.33	-
YoY %	-250.20%	-4.79%	48.75%	-11.13%	38.72%	80.69%	-	-
Horiz. %	-473.82%	315.45%	331.33%	222.75%	250.64%	180.69%	100.00%	-
DY	4.04	6.59	4.60	6.21	2.85	2.82	2.00	12.42%
YoY %	-38.69%	43.26%	-25.93%	117.89%	1.06%	41.00%	-	-
Horiz. %	202.00%	329.50%	230.00%	310.50%	142.50%	141.00%	100.00%	-
P/NAPS	1.13	0.88	0.87	1.51	1.41	1.57	2.74	-13.71%
YoY %	28.41%	1.15%	-42.38%	7.09%	-10.19%	-42.70%	-	-
Horiz. %	41.24%	32.12%	31.75%	55.11%	51.46%	57.30%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	29/11/24	23/11/23	23/11/22	25/11/21	25/11/20	20/11/19	22/11/18	-
Price	0.47	0.46	0.41	0.655	0.735	0.725	1.13	-
P/RPS	2.41	2.51	2.14	3.23	3.64	3.79	5.99	-14.06%
YoY %	-3.98%	17.29%	-33.75%	-11.26%	-3.96%	-36.73%	-	-
Horiz. %	40.23%	41.90%	35.73%	53.92%	60.77%	63.27%	100.00%	-
P/EPS	-8.60	13.75	12.20	17.41	18.65	23.93	38.56	-
YoY %	-162.55%	12.70%	-29.93%	-6.65%	-22.06%	-37.94%	-	-
Horiz. %	-22.30%	35.66%	31.64%	45.15%	48.37%	62.06%	100.00%	-
EY	-11.63	7.27	8.19	5.74	5.36	4.18	2.59	-
YoY %	-259.97%	-11.23%	42.68%	7.09%	28.23%	61.39%	-	-
Horiz. %	-449.03%	280.69%	316.22%	221.62%	206.95%	161.39%	100.00%	-
DY	4.26	6.52	4.88	6.87	2.62	2.80	2.23	11.38%
YoY %	-34.66%	33.61%	-28.97%	162.21%	-6.43%	25.56%	-	-
Horiz. %	191.03%	292.38%	218.83%	308.07%	117.49%	125.56%	100.00%	-
P/NAPS	1.07	0.88	0.82	1.36	1.53	1.58	2.46	-12.94%
YoY %	21.59%	7.32%	-39.71%	-11.11%	-3.16%	-35.77%	-	-
Horiz. %	43.50%	35.77%	33.33%	55.28%	62.20%	64.23%	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