[N2N] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 52.93%
YoY- 5.85%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 52,920 60,243 54,809 53,416 55,015 41,460 20,776 16.85%
PBT 9,072 12,712 12,826 9,550 11,836 13,531 5,716 7.99%
Tax -1,591 -177 -2,310 -1,203 -3,913 -28 0 -
NP 7,481 12,535 10,516 8,347 7,923 13,503 5,716 4.58%
-
NP to SH 7,964 12,923 10,730 8,547 8,075 13,568 5,770 5.51%
-
Tax Rate 17.54% 1.39% 18.01% 12.60% 33.06% 0.21% 0.00% -
Total Cost 45,439 47,708 44,293 45,069 47,092 27,957 15,060 20.19%
-
Net Worth 273,519 262,355 256,810 251,227 240,245 187,792 178,260 7.39%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 5,582 16,746 11,165 5,582 16,016 - 4,691 2.93%
Div Payout % 70.09% 129.58% 104.06% 65.32% 198.35% - 81.30% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 273,519 262,355 256,810 251,227 240,245 187,792 178,260 7.39%
NOSH 597,878 597,878 597,878 597,877 597,877 469,480 469,105 4.12%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 14.14% 20.81% 19.19% 15.63% 14.40% 32.57% 27.51% -
ROE 2.91% 4.93% 4.18% 3.40% 3.36% 7.23% 3.24% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 9.48 10.79 9.82 9.57 10.30 8.83 4.43 13.51%
EPS 1.43 2.32 2.00 1.59 1.59 2.89 1.23 2.54%
DPS 1.00 3.00 2.00 1.00 3.00 0.00 1.00 0.00%
NAPS 0.49 0.47 0.46 0.45 0.45 0.40 0.38 4.32%
Adjusted Per Share Value based on latest NOSH - 597,877
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 8.85 10.08 9.17 8.93 9.20 6.93 3.47 16.87%
EPS 1.33 2.16 1.79 1.43 1.35 2.27 0.97 5.39%
DPS 0.93 2.80 1.87 0.93 2.68 0.00 0.78 2.97%
NAPS 0.4575 0.4388 0.4295 0.4202 0.4018 0.3141 0.2982 7.39%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.465 0.79 0.78 0.78 1.25 0.75 0.885 -
P/RPS 4.90 7.32 7.95 8.15 12.13 8.49 19.98 -20.87%
P/EPS 32.59 34.12 40.58 50.95 82.64 25.95 71.95 -12.36%
EY 3.07 2.93 2.46 1.96 1.21 3.85 1.39 14.11%
DY 2.15 3.80 2.56 1.28 2.40 0.00 1.13 11.31%
P/NAPS 0.95 1.68 1.70 1.73 2.78 1.88 2.33 -13.88%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 26/08/21 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 -
Price 0.46 0.775 0.865 0.73 1.12 0.73 0.81 -
P/RPS 4.85 7.18 8.81 7.63 10.87 8.27 18.29 -19.83%
P/EPS 32.24 33.48 45.01 47.68 74.05 25.26 65.85 -11.21%
EY 3.10 2.99 2.22 2.10 1.35 3.96 1.52 12.60%
DY 2.17 3.87 2.31 1.37 2.68 0.00 1.23 9.91%
P/NAPS 0.94 1.65 1.88 1.62 2.49 1.83 2.13 -12.73%

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