[N2N] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -11.65%
YoY- 15.52%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 101,144 112,078 116,552 104,108 109,620 111,604 43,074 15.28%
PBT 20,678 17,695 28,837 16,520 18,263 29,420 12,519 8.71%
Tax -2,904 -1,109 1,718 -3,081 -6,661 -1,524 -112 71.99%
NP 17,774 16,586 30,555 13,439 11,602 27,896 12,407 6.17%
-
NP to SH 16,580 18,199 31,093 13,852 11,991 28,198 12,469 4.86%
-
Tax Rate 14.04% 6.27% -5.96% 18.65% 36.47% 5.18% 0.89% -
Total Cost 83,370 95,492 85,997 90,669 98,018 83,708 30,667 18.12%
-
Net Worth 284,684 273,519 273,519 252,777 242,229 182,782 183,553 7.58%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 16,746 22,328 8,373 16,339 5,736 19,125 4,780 23.22%
Div Payout % 101.00% 122.69% 26.93% 117.96% 47.84% 67.83% 38.34% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 284,684 273,519 273,519 252,777 242,229 182,782 183,553 7.58%
NOSH 597,878 597,878 597,878 597,878 597,877 539,054 470,649 4.06%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 17.57% 14.80% 26.22% 12.91% 10.58% 25.00% 28.80% -
ROE 5.82% 6.65% 11.37% 5.48% 4.95% 15.43% 6.79% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.12 20.08 20.88 19.36 20.36 23.20 9.15 12.05%
EPS 2.97 3.26 5.57 2.58 2.23 5.86 2.65 1.91%
DPS 3.00 4.00 1.50 3.04 1.07 3.98 1.00 20.08%
NAPS 0.51 0.49 0.49 0.47 0.45 0.38 0.39 4.57%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.92 18.75 19.49 17.41 18.33 18.67 7.20 15.29%
EPS 2.77 3.04 5.20 2.32 2.01 4.72 2.09 4.80%
DPS 2.80 3.73 1.40 2.73 0.96 3.20 0.80 23.20%
NAPS 0.4762 0.4575 0.4575 0.4228 0.4051 0.3057 0.307 7.58%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.45 0.54 0.71 0.50 0.835 0.765 0.725 -
P/RPS 2.48 2.69 3.40 2.58 4.10 3.30 7.92 -17.58%
P/EPS 15.15 16.56 12.75 19.41 37.48 13.05 27.37 -9.38%
EY 6.60 6.04 7.85 5.15 2.67 7.66 3.65 10.37%
DY 6.67 7.41 2.11 6.08 1.28 5.20 1.38 30.01%
P/NAPS 0.88 1.10 1.45 1.06 1.86 2.01 1.86 -11.72%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 24/05/21 28/05/20 17/05/19 25/05/18 25/05/17 -
Price 0.45 0.535 0.795 0.76 0.745 1.08 0.79 -
P/RPS 2.48 2.66 3.81 3.93 3.66 4.65 8.63 -18.75%
P/EPS 15.15 16.41 14.27 29.51 33.44 18.42 29.82 -10.66%
EY 6.60 6.09 7.01 3.39 2.99 5.43 3.35 11.95%
DY 6.67 7.48 1.89 4.00 1.43 3.68 1.27 31.82%
P/NAPS 0.88 1.09 1.62 1.62 1.66 2.84 2.03 -12.99%

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