[N2N] YoY TTM Result on 31-Dec-2020 [#4]

Announcement Date
01-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 23.18%
YoY- 72.82%
Quarter Report
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 115,755 112,379 105,095 108,055 97,285 41,816 38,902 19.91%
PBT 21,050 25,644 17,575 19,229 26,302 11,776 10,402 12.45%
Tax -682 1,017 -2,306 -6,500 -1,414 -95 -1,106 -7.73%
NP 20,368 26,661 15,269 12,729 24,888 11,681 9,296 13.95%
-
NP to SH 21,988 27,096 15,679 13,095 25,129 11,747 9,367 15.26%
-
Tax Rate 3.24% -3.97% 13.12% 33.80% 5.38% 0.81% 10.63% -
Total Cost 95,387 85,718 89,826 95,326 72,397 30,135 29,606 21.50%
-
Net Worth 267,937 262,355 256,810 252,422 187,914 178,490 168,150 8.06%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 22,328 19,129 5,582 20,167 4,695 4,780 4,425 30.93%
Div Payout % 101.55% 70.60% 35.61% 154.01% 18.68% 40.69% 47.24% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 267,937 262,355 256,810 252,422 187,914 178,490 168,150 8.06%
NOSH 597,878 597,878 597,878 597,877 477,124 469,712 442,500 5.13%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 17.60% 23.72% 14.53% 11.78% 25.58% 27.93% 23.90% -
ROE 8.21% 10.33% 6.11% 5.19% 13.37% 6.58% 5.57% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 20.74 20.13 18.82 18.84 20.71 8.90 8.79 15.36%
EPS 3.94 4.85 2.81 2.28 5.35 2.50 2.12 10.87%
DPS 4.00 3.43 1.00 3.52 1.00 1.00 1.00 25.96%
NAPS 0.48 0.47 0.46 0.44 0.40 0.38 0.38 3.96%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 19.36 18.80 17.58 18.07 16.27 6.99 6.51 19.89%
EPS 3.68 4.53 2.62 2.19 4.20 1.96 1.57 15.23%
DPS 3.73 3.20 0.93 3.37 0.79 0.80 0.74 30.90%
NAPS 0.4481 0.4388 0.4295 0.4222 0.3143 0.2985 0.2812 8.06%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.595 0.72 0.715 1.05 0.92 0.755 0.98 -
P/RPS 2.87 3.58 3.80 5.57 4.44 8.48 11.15 -20.22%
P/EPS 15.11 14.83 25.46 46.00 17.20 30.19 46.30 -17.01%
EY 6.62 6.74 3.93 2.17 5.81 3.31 2.16 20.50%
DY 6.72 4.76 1.40 3.35 1.09 1.32 1.02 36.87%
P/NAPS 1.24 1.53 1.55 2.39 2.30 1.99 2.58 -11.48%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 01/03/21 28/02/20 25/02/19 26/02/18 24/02/17 26/02/16 -
Price 0.56 0.78 0.65 0.95 0.995 0.745 0.90 -
P/RPS 2.70 3.87 3.45 5.04 4.80 8.37 10.24 -19.90%
P/EPS 14.22 16.07 23.14 41.62 18.60 29.79 42.52 -16.67%
EY 7.03 6.22 4.32 2.40 5.38 3.36 2.35 20.01%
DY 7.14 4.39 1.54 3.70 1.01 1.34 1.11 36.33%
P/NAPS 1.17 1.66 1.41 2.16 2.49 1.96 2.37 -11.08%

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