[N2N] QoQ TTM 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- 28.95%
YoY- 31.66%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 116,552 112,379 112,591 106,488 104,108 105,095 106,668 6.08%
PBT 28,837 25,644 25,355 20,851 16,520 17,575 19,209 31.07%
Tax 1,718 1,017 -3,789 -3,413 -3,081 -2,306 -2,721 -
NP 30,555 26,661 21,566 17,438 13,439 15,269 16,488 50.81%
-
NP to SH 31,093 27,096 21,997 17,862 13,852 15,679 16,913 50.01%
-
Tax Rate -5.96% -3.97% 14.94% 16.37% 18.65% 13.12% 14.17% -
Total Cost 85,997 85,718 91,025 89,050 90,669 89,826 90,180 -3.11%
-
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 8,373 19,129 10,756 10,756 16,339 5,582 11,319 -18.19%
Div Payout % 26.93% 70.60% 48.90% 60.22% 117.96% 35.61% 66.93% -
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 26.22% 23.72% 19.15% 16.38% 12.91% 14.53% 15.46% -
ROE 11.37% 10.33% 8.21% 6.96% 5.48% 6.11% 6.59% -
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 20.88 20.13 20.17 19.07 19.36 18.82 19.11 6.07%
EPS 5.57 4.85 3.94 3.20 2.58 2.81 3.03 50.00%
DPS 1.50 3.43 1.93 1.93 3.04 1.00 2.03 -18.25%
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 19.49 18.80 18.83 17.81 17.41 17.58 17.84 6.06%
EPS 5.20 4.53 3.68 2.99 2.32 2.62 2.83 49.96%
DPS 1.40 3.20 1.80 1.80 2.73 0.93 1.89 -18.11%
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 3.40 3.58 3.35 4.09 2.58 3.80 3.77 -6.64%
P/EPS 12.75 14.83 17.13 24.38 19.41 25.46 23.77 -33.95%
EY 7.85 6.74 5.84 4.10 5.15 3.93 4.21 51.43%
DY 2.11 4.76 2.85 2.47 6.08 1.40 2.82 -17.56%
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 3.81 3.87 3.64 4.53 3.93 3.45 3.79 0.35%
P/EPS 14.27 16.07 18.65 27.04 29.51 23.14 23.93 -29.13%
EY 7.01 6.22 5.36 3.70 3.39 4.32 4.18 41.11%
DY 1.89 4.39 2.62 2.23 4.00 1.54 2.80 -23.03%
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