[N2N] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -16.64%
YoY- 19.73%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 115,149 109,618 105,044 105,095 105,154 106,832 108,992 3.72%
PBT 30,745 25,652 18,876 17,575 20,373 19,100 23,096 20.94%
Tax -3,944 -4,620 -4,252 -2,306 -1,968 -2,406 -1,152 126.64%
NP 26,801 21,032 14,624 15,269 18,405 16,694 21,944 14.21%
-
NP to SH 27,232 21,460 15,048 15,679 18,808 17,094 22,356 14.01%
-
Tax Rate 12.83% 18.01% 22.53% 13.12% 9.66% 12.60% 4.99% -
Total Cost 88,348 88,586 90,420 89,826 86,749 90,138 87,048 0.99%
-
Net Worth 267,975 256,810 252,777 256,810 256,810 251,227 242,229 6.94%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 14,887 22,331 43,025 5,582 7,443 11,165 - -
Div Payout % 54.67% 104.06% 285.92% 35.61% 39.58% 65.32% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 267,975 256,810 252,777 256,810 256,810 251,227 242,229 6.94%
NOSH 597,878 597,878 597,878 597,878 597,878 597,877 597,877 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.28% 19.19% 13.92% 14.53% 17.50% 15.63% 20.13% -
ROE 10.16% 8.36% 5.95% 6.11% 7.32% 6.80% 9.23% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 20.63 19.63 19.53 18.82 18.84 19.14 20.25 1.24%
EPS 4.88 4.00 2.80 2.92 3.49 3.18 4.16 11.19%
DPS 2.67 4.00 8.00 1.00 1.33 2.00 0.00 -
NAPS 0.48 0.46 0.47 0.46 0.46 0.45 0.45 4.38%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.26 18.33 17.57 17.58 17.59 17.87 18.23 3.72%
EPS 4.55 3.59 2.52 2.62 3.15 2.86 3.74 13.92%
DPS 2.49 3.74 7.20 0.93 1.25 1.87 0.00 -
NAPS 0.4482 0.4295 0.4228 0.4295 0.4295 0.4202 0.4051 6.95%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.675 0.78 0.50 0.715 0.72 0.78 0.835 -
P/RPS 3.27 3.97 2.56 3.80 3.82 4.08 4.12 -14.24%
P/EPS 13.84 20.29 17.87 25.46 21.37 25.47 20.11 -21.99%
EY 7.23 4.93 5.60 3.93 4.68 3.93 4.97 28.29%
DY 3.95 5.13 16.00 1.40 1.85 2.56 0.00 -
P/NAPS 1.41 1.70 1.06 1.55 1.57 1.73 1.86 -16.81%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 25/08/20 28/05/20 28/02/20 20/11/19 21/08/19 17/05/19 -
Price 0.735 0.865 0.76 0.65 0.725 0.73 0.745 -
P/RPS 3.56 4.41 3.89 3.45 3.85 3.81 3.68 -2.17%
P/EPS 15.07 22.50 27.16 23.14 21.52 23.84 17.94 -10.94%
EY 6.64 4.44 3.68 4.32 4.65 4.19 5.57 12.39%
DY 3.63 4.62 10.53 1.54 1.84 2.74 0.00 -
P/NAPS 1.53 1.88 1.62 1.41 1.58 1.62 1.66 -5.27%

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