[N2N] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 42.61%
YoY- 25.54%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 121,736 112,379 115,149 109,618 105,044 105,095 105,154 10.24%
PBT 31,648 25,644 30,745 25,652 18,876 17,575 20,373 34.09%
Tax -1,448 1,017 -3,944 -4,620 -4,252 -2,306 -1,968 -18.48%
NP 30,200 26,661 26,801 21,032 14,624 15,269 18,405 39.07%
-
NP to SH 31,036 27,096 27,232 21,460 15,048 15,679 18,808 39.59%
-
Tax Rate 4.58% -3.97% 12.83% 18.01% 22.53% 13.12% 9.66% -
Total Cost 91,536 85,718 88,348 88,586 90,420 89,826 86,749 3.64%
-
Net Worth 273,519 262,355 267,975 256,810 252,777 256,810 256,810 4.28%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 19,537 14,887 22,331 43,025 5,582 7,443 -
Div Payout % - 72.10% 54.67% 104.06% 285.92% 35.61% 39.58% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 273,519 262,355 267,975 256,810 252,777 256,810 256,810 4.28%
NOSH 597,878 597,878 597,878 597,878 597,878 597,878 597,878 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 24.81% 23.72% 23.28% 19.19% 13.92% 14.53% 17.50% -
ROE 11.35% 10.33% 10.16% 8.36% 5.95% 6.11% 7.32% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 21.81 20.13 20.63 19.63 19.53 18.82 18.84 10.24%
EPS 5.56 4.85 4.88 4.00 2.80 2.92 3.49 36.36%
DPS 0.00 3.50 2.67 4.00 8.00 1.00 1.33 -
NAPS 0.49 0.47 0.48 0.46 0.47 0.46 0.46 4.29%
Adjusted Per Share Value based on latest NOSH - 597,878
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.36 18.80 19.26 18.33 17.57 17.58 17.59 10.23%
EPS 5.19 4.53 4.55 3.59 2.52 2.62 3.15 39.45%
DPS 0.00 3.27 2.49 3.74 7.20 0.93 1.25 -
NAPS 0.4575 0.4388 0.4482 0.4295 0.4228 0.4295 0.4295 4.29%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.71 0.72 0.675 0.78 0.50 0.715 0.72 -
P/RPS 3.26 3.58 3.27 3.97 2.56 3.80 3.82 -10.02%
P/EPS 12.77 14.83 13.84 20.29 17.87 25.46 21.37 -29.03%
EY 7.83 6.74 7.23 4.93 5.60 3.93 4.68 40.88%
DY 0.00 4.86 3.95 5.13 16.00 1.40 1.85 -
P/NAPS 1.45 1.53 1.41 1.70 1.06 1.55 1.57 -5.15%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 01/03/21 25/11/20 25/08/20 28/05/20 28/02/20 20/11/19 -
Price 0.795 0.78 0.735 0.865 0.76 0.65 0.725 -
P/RPS 3.65 3.87 3.56 4.41 3.89 3.45 3.85 -3.49%
P/EPS 14.30 16.07 15.07 22.50 27.16 23.14 21.52 -23.83%
EY 6.99 6.22 6.64 4.44 3.68 4.32 4.65 31.19%
DY 0.00 4.49 3.63 4.62 10.53 1.54 1.84 -
P/NAPS 1.62 1.66 1.53 1.88 1.62 1.41 1.58 1.67%

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