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

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%
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 112,078 116,552 104,108 109,620 111,604 43,074 39,707 18.87%
PBT 17,695 28,837 16,520 18,263 29,420 12,519 11,026 8.19%
Tax -1,109 1,718 -3,081 -6,661 -1,524 -112 -1,069 0.61%
NP 16,586 30,555 13,439 11,602 27,896 12,407 9,957 8.87%
-
NP to SH 18,199 31,093 13,852 11,991 28,198 12,469 10,051 10.39%
-
Tax Rate 6.27% -5.96% 18.65% 36.47% 5.18% 0.89% 9.70% -
Total Cost 95,492 85,997 90,669 98,018 83,708 30,667 29,750 21.44%
-
Net Worth 273,519 273,519 252,777 242,229 182,782 183,553 177,864 7.43%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 22,328 8,373 16,339 5,736 19,125 4,780 4,425 30.94%
Div Payout % 122.69% 26.93% 117.96% 47.84% 67.83% 38.34% 44.03% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 273,519 273,519 252,777 242,229 182,782 183,553 177,864 7.43%
NOSH 597,878 597,878 597,878 597,877 539,054 470,649 468,064 4.16%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 14.80% 26.22% 12.91% 10.58% 25.00% 28.80% 25.08% -
ROE 6.65% 11.37% 5.48% 4.95% 15.43% 6.79% 5.65% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 20.08 20.88 19.36 20.36 23.20 9.15 8.48 15.44%
EPS 3.26 5.57 2.58 2.23 5.86 2.65 2.15 7.18%
DPS 4.00 1.50 3.04 1.07 3.98 1.00 0.95 27.05%
NAPS 0.49 0.49 0.47 0.45 0.38 0.39 0.38 4.32%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 18.75 19.49 17.41 18.33 18.67 7.20 6.64 18.87%
EPS 3.04 5.20 2.32 2.01 4.72 2.09 1.68 10.38%
DPS 3.73 1.40 2.73 0.96 3.20 0.80 0.74 30.92%
NAPS 0.4575 0.4575 0.4228 0.4051 0.3057 0.307 0.2975 7.43%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.54 0.71 0.50 0.835 0.765 0.725 0.875 -
P/RPS 2.69 3.40 2.58 4.10 3.30 7.92 10.31 -20.05%
P/EPS 16.56 12.75 19.41 37.48 13.05 27.37 40.75 -13.92%
EY 6.04 7.85 5.15 2.67 7.66 3.65 2.45 16.22%
DY 7.41 2.11 6.08 1.28 5.20 1.38 1.08 37.82%
P/NAPS 1.10 1.45 1.06 1.86 2.01 1.86 2.30 -11.56%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 24/05/21 28/05/20 17/05/19 25/05/18 25/05/17 23/05/16 -
Price 0.535 0.795 0.76 0.745 1.08 0.79 0.80 -
P/RPS 2.66 3.81 3.93 3.66 4.65 8.63 9.43 -19.00%
P/EPS 16.41 14.27 29.51 33.44 18.42 29.82 37.26 -12.76%
EY 6.09 7.01 3.39 2.99 5.43 3.35 2.68 14.65%
DY 7.48 1.89 4.00 1.43 3.68 1.27 1.18 36.02%
P/NAPS 1.09 1.62 1.62 1.66 2.84 2.03 2.11 -10.41%

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