[N2N] QoQ Cumulative 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- 11.15%
YoY- 19.73%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 86,362 54,809 26,261 105,095 78,866 53,416 27,248 115.31%
PBT 23,059 12,826 4,719 17,575 15,280 9,550 5,774 151.08%
Tax -2,958 -2,310 -1,063 -2,306 -1,476 -1,203 -288 370.50%
NP 20,101 10,516 3,656 15,269 13,804 8,347 5,486 137.10%
-
NP to SH 20,424 10,730 3,762 15,679 14,106 8,547 5,589 136.68%
-
Tax Rate 12.83% 18.01% 22.53% 13.12% 9.66% 12.60% 4.99% -
Total Cost 66,261 44,293 22,605 89,826 65,062 45,069 21,762 109.64%
-
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 11,165 11,165 10,756 5,582 5,582 5,582 - -
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 7.62% 4.18% 1.49% 6.11% 5.49% 3.40% 2.31% -
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 15.47 9.82 4.88 18.82 14.13 9.57 5.06 110.22%
EPS 3.66 2.00 0.70 2.92 2.62 1.59 1.04 130.83%
DPS 2.00 2.00 2.00 1.00 1.00 1.00 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 14.44 9.17 4.39 17.58 13.19 8.93 4.56 115.19%
EPS 3.42 1.79 0.63 2.62 2.36 1.43 0.93 137.68%
DPS 1.87 1.87 1.80 0.93 0.93 0.93 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 4.36 7.95 10.24 3.80 5.10 8.15 16.50 -58.72%
P/EPS 18.45 40.58 71.48 25.46 28.50 50.95 80.42 -62.42%
EY 5.42 2.46 1.40 3.93 3.51 1.96 1.24 166.61%
DY 2.96 2.56 4.00 1.40 1.39 1.28 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 4.75 8.81 15.56 3.45 5.13 7.63 14.72 -52.85%
P/EPS 20.09 45.01 108.65 23.14 28.69 47.68 71.75 -57.10%
EY 4.98 2.22 0.92 4.32 3.49 2.10 1.39 133.59%
DY 2.72 2.31 2.63 1.54 1.38 1.37 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