[N2N] YoY TTM Result on 31-Mar-2022 [#1]

Stock

[N2N] N2N CONNECT BHD

Announcement Date

26-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- -17.23%

YoY- -41.47%

Quarter Report

Q1 2022 result v4.pdf

Latest QR

Upcoming QR

N2N's Result

N2N's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	107,412	101,144	112,078	116,552	104,108	109,620	111,604	-0.63%
YoY %	6.20%	-9.76%	-3.84%	11.95%	-5.03%	-1.78%	-	-
Horiz. %	96.24%	90.63%	100.42%	104.43%	93.28%	98.22%	100.00%	-
PBT	21,319	20,678	17,695	28,837	16,520	18,263	29,420	-5.22%
YoY %	3.10%	16.86%	-38.64%	74.56%	-9.54%	-37.92%	-	-
Horiz. %	72.46%	70.29%	60.15%	98.02%	56.15%	62.08%	100.00%	-
Tax	-5,418	-2,904	-1,109	1,718	-3,081	-6,661	-1,524	23.51%
YoY %	-86.57%	-161.86%	-164.55%	155.76%	53.75%	-337.07%	-	-
Horiz. %	355.51%	190.55%	72.77%	-112.73%	202.17%	437.07%	100.00%	-
NP	15,901	17,774	16,586	30,555	13,439	11,602	27,896	-8.93%
YoY %	-10.54%	7.16%	-45.72%	127.36%	15.83%	-58.41%	-	-
Horiz. %	57.00%	63.72%	59.46%	109.53%	48.18%	41.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,190	16,580	18,199	31,093	13,852	11,991	28,198	-8.82%
YoY %	-2.35%	-8.90%	-41.47%	124.47%	15.52%	-57.48%	-	-
Horiz. %	57.42%	58.80%	64.54%	110.27%	49.12%	42.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	14.04%	6.27%	-5.96%	18.65%	36.47%	5.18%	-
YoY %	80.98%	123.92%	205.20%	-131.96%	-48.86%	604.05%	-	-
Horiz. %	490.54%	271.04%	121.04%	-115.06%	360.04%	704.05%	100.00%	-
Total Cost	91,511	83,370	95,492	85,997	90,669	98,018	83,708	1.49%
YoY %	9.76%	-12.69%	11.04%	-5.15%	-7.50%	17.10%	-	-
Horiz. %	109.32%	99.60%	114.08%	102.73%	108.32%	117.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	295,848	284,684	273,519	273,519	252,777	242,229	182,782	8.34%
YoY %	3.92%	4.08%	0.00%	8.21%	4.35%	32.52%	-	-
Horiz. %	161.86%	155.75%	149.64%	149.64%	138.29%	132.52%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	11,164	16,746	22,328	8,373	16,339	5,736	19,125	-8.57%
YoY %	-33.33%	-25.00%	166.67%	-48.75%	184.85%	-70.01%	-	-
Horiz. %	58.37%	87.56%	116.75%	43.78%	85.43%	29.99%	100.00%	-
Div Payout %	68.96%	101.00%	122.69%	26.93%	117.96%	47.84%	67.83%	-
YoY %	-31.72%	-17.68%	355.59%	-77.17%	146.57%	-29.47%	-	-
Horiz. %	101.67%	148.90%	180.88%	39.70%	173.91%	70.53%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	295,848	284,684	273,519	273,519	252,777	242,229	182,782	8.34%
YoY %	3.92%	4.08%	0.00%	8.21%	4.35%	32.52%	-	-
Horiz. %	161.86%	155.75%	149.64%	149.64%	138.29%	132.52%	100.00%	-
NOSH	597,878	597,878	597,878	597,878	597,878	597,877	539,054	1.73%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.91%	-	-
Horiz. %	110.91%	110.91%	110.91%	110.91%	110.91%	110.91%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	14.80%	17.57%	14.80%	26.22%	12.91%	10.58%	25.00%	-
YoY %	-15.77%	18.72%	-43.55%	103.10%	22.02%	-57.68%	-	-
Horiz. %	59.20%	70.28%	59.20%	104.88%	51.64%	42.32%	100.00%	-
ROE	5.47%	5.82%	6.65%	11.37%	5.48%	4.95%	15.43%	-
YoY %	-6.01%	-12.48%	-41.51%	107.48%	10.71%	-67.92%	-	-
Horiz. %	35.45%	37.72%	43.10%	73.69%	35.52%	32.08%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	19.24	18.12	20.08	20.88	19.36	20.36	23.20	-3.06%
YoY %	6.18%	-9.76%	-3.83%	7.85%	-4.91%	-12.24%	-	-
Horiz. %	82.93%	78.10%	86.55%	90.00%	83.45%	87.76%	100.00%	-
EPS	2.90	2.97	3.26	5.57	2.58	2.23	5.86	-11.05%
YoY %	-2.36%	-8.90%	-41.47%	115.89%	15.70%	-61.95%	-	-
Horiz. %	49.49%	50.68%	55.63%	95.05%	44.03%	38.05%	100.00%	-
DPS	2.00	3.00	4.00	1.50	3.04	1.07	3.98	-10.82%
YoY %	-33.33%	-25.00%	166.67%	-50.66%	184.11%	-73.12%	-	-
Horiz. %	50.25%	75.38%	100.50%	37.69%	76.38%	26.88%	100.00%	-
NAPS	0.53	0.51	0.49	0.49	0.47	0.45	0.38	5.69%
YoY %	3.92%	4.08%	0.00%	4.26%	4.44%	18.42%	-	-
Horiz. %	139.47%	134.21%	128.95%	128.95%	123.68%	118.42%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 597,878
RPS	17.97	16.92	18.75	19.49	17.41	18.33	18.67	-0.63%
YoY %	6.21%	-9.76%	-3.80%	11.95%	-5.02%	-1.82%	-	-
Horiz. %	96.25%	90.63%	100.43%	104.39%	93.25%	98.18%	100.00%	-
EPS	2.71	2.77	3.04	5.20	2.32	2.01	4.72	-8.82%
YoY %	-2.17%	-8.88%	-41.54%	124.14%	15.42%	-57.42%	-	-
Horiz. %	57.42%	58.69%	64.41%	110.17%	49.15%	42.58%	100.00%	-
DPS	1.87	2.80	3.73	1.40	2.73	0.96	3.20	-8.55%
YoY %	-33.21%	-24.93%	166.43%	-48.72%	184.38%	-70.00%	-	-
Horiz. %	58.44%	87.50%	116.56%	43.75%	85.31%	30.00%	100.00%	-
NAPS	0.4948	0.4762	0.4575	0.4575	0.4228	0.4051	0.3057	8.34%
YoY %	3.91%	4.09%	0.00%	8.21%	4.37%	32.52%	-	-
Horiz. %	161.86%	155.77%	149.66%	149.66%	138.31%	132.52%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	0.49	0.45	0.54	0.71	0.50	0.835	0.765	-
P/RPS	2.55	2.48	2.69	3.40	2.58	4.10	3.30	-4.20%
YoY %	2.82%	-7.81%	-20.88%	31.78%	-37.07%	24.24%	-	-
Horiz. %	77.27%	75.15%	81.52%	103.03%	78.18%	124.24%	100.00%	-
P/EPS	16.89	15.15	16.56	12.75	19.41	37.48	13.05	4.38%
YoY %	11.49%	-8.51%	29.88%	-34.31%	-48.21%	187.20%	-	-
Horiz. %	129.43%	116.09%	126.90%	97.70%	148.74%	287.20%	100.00%	-
EY	5.92	6.60	6.04	7.85	5.15	2.67	7.66	-4.19%
YoY %	-10.30%	9.27%	-23.06%	52.43%	92.88%	-65.14%	-	-
Horiz. %	77.28%	86.16%	78.85%	102.48%	67.23%	34.86%	100.00%	-
DY	4.08	6.67	7.41	2.11	6.08	1.28	5.20	-3.95%
YoY %	-38.83%	-9.99%	251.18%	-65.30%	375.00%	-75.38%	-	-
Horiz. %	78.46%	128.27%	142.50%	40.58%	116.92%	24.62%	100.00%	-
P/NAPS	0.92	0.88	1.10	1.45	1.06	1.86	2.01	-12.20%
YoY %	4.55%	-20.00%	-24.14%	36.79%	-43.01%	-7.46%	-	-
Horiz. %	45.77%	43.78%	54.73%	72.14%	52.74%	92.54%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	23/05/24	25/05/23	26/05/22	24/05/21	28/05/20	17/05/19	25/05/18	-
Price	0.515	0.45	0.535	0.795	0.76	0.745	1.08	-
P/RPS	2.68	2.48	2.66	3.81	3.93	3.66	4.65	-8.76%
YoY %	8.06%	-6.77%	-30.18%	-3.05%	7.38%	-21.29%	-	-
Horiz. %	57.63%	53.33%	57.20%	81.94%	84.52%	78.71%	100.00%	-
P/EPS	17.76	15.15	16.41	14.27	29.51	33.44	18.42	-0.60%
YoY %	17.23%	-7.68%	15.00%	-51.64%	-11.75%	81.54%	-	-
Horiz. %	96.42%	82.25%	89.09%	77.47%	160.21%	181.54%	100.00%	-
EY	5.63	6.60	6.09	7.01	3.39	2.99	5.43	0.60%
YoY %	-14.70%	8.37%	-13.12%	106.78%	13.38%	-44.94%	-	-
Horiz. %	103.68%	121.55%	112.15%	129.10%	62.43%	55.06%	100.00%	-
DY	3.88	6.67	7.48	1.89	4.00	1.43	3.68	0.88%
YoY %	-41.83%	-10.83%	295.77%	-52.75%	179.72%	-61.14%	-	-
Horiz. %	105.43%	181.25%	203.26%	51.36%	108.70%	38.86%	100.00%	-
P/NAPS	0.97	0.88	1.09	1.62	1.62	1.66	2.84	-16.37%
YoY %	10.23%	-19.27%	-32.72%	0.00%	-2.41%	-41.55%	-	-
Horiz. %	34.15%	30.99%	38.38%	57.04%	57.04%	58.45%	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