[N2N] YoY 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- -71.7%
YoY- -43.96%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 24,585 28,521 26,017 26,229 27,802 27,669 10,528 15.17%
PBT 8,542 7,266 2,585 2,296 3,930 7,758 2,691 21.21%
Tax -241 -186 3,975 -831 -1,246 -1,365 -85 18.95%
NP 8,301 7,080 6,560 1,465 2,684 6,393 2,606 21.28%
-
NP to SH 6,536 7,661 6,672 1,573 2,807 6,469 2,583 16.72%
-
Tax Rate 2.82% 2.56% -153.77% 36.19% 31.70% 17.59% 3.16% -
Total Cost 16,284 21,441 19,457 24,764 25,118 21,276 7,922 12.75%
-
Net Worth 284,684 267,937 262,355 256,810 252,422 187,914 178,490 8.08%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 5,582 5,582 8,373 - 5,736 - - -
Div Payout % 85.40% 72.86% 125.50% - 204.38% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 284,684 267,937 262,355 256,810 252,422 187,914 178,490 8.08%
NOSH 597,878 597,878 597,878 597,878 597,877 477,124 476,432 3.85%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 33.76% 24.82% 25.21% 5.59% 9.65% 23.11% 24.75% -
ROE 2.30% 2.86% 2.54% 0.61% 1.11% 3.44% 1.45% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.40 5.11 4.66 4.70 4.85 5.89 2.24 11.90%
EPS 1.17 1.37 1.20 0.28 0.49 1.38 0.55 13.39%
DPS 1.00 1.00 1.50 0.00 1.00 0.00 0.00 -
NAPS 0.51 0.48 0.47 0.46 0.44 0.40 0.38 5.02%
Adjusted Per Share Value based on latest NOSH - 597,878
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.11 4.77 4.35 4.39 4.65 4.63 1.76 15.17%
EPS 1.09 1.28 1.12 0.26 0.47 1.08 0.43 16.76%
DPS 0.93 0.93 1.40 0.00 0.96 0.00 0.00 -
NAPS 0.4762 0.4481 0.4388 0.4295 0.4222 0.3143 0.2985 8.09%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.46 0.595 0.72 0.715 1.05 0.92 0.755 -
P/RPS 10.44 11.65 15.45 15.22 21.67 15.62 33.68 -17.72%
P/EPS 39.29 43.35 60.24 253.77 214.60 66.81 137.29 -18.81%
EY 2.55 2.31 1.66 0.39 0.47 1.50 0.73 23.16%
DY 2.17 1.68 2.08 0.00 0.95 0.00 0.00 -
P/NAPS 0.90 1.24 1.53 1.55 2.39 2.30 1.99 -12.38%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 23/02/22 01/03/21 28/02/20 25/02/19 26/02/18 24/02/17 -
Price 0.49 0.56 0.78 0.65 0.95 0.995 0.745 -
P/RPS 11.13 10.96 16.74 13.84 19.60 16.89 33.24 -16.66%
P/EPS 41.85 40.80 65.26 230.70 194.16 72.26 135.48 -17.77%
EY 2.39 2.45 1.53 0.43 0.52 1.38 0.74 21.56%
DY 2.04 1.79 1.92 0.00 1.05 0.00 0.00 -
P/NAPS 0.96 1.17 1.66 1.41 2.16 2.49 1.96 -11.21%

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