[NCT] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 19.22%
YoY- 100.04%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 220,000 241,413 232,628 200,558 205,828 210,602 121,322 48.75%
PBT 37,236 58,456 53,670 50,794 39,308 51,149 30,110 15.22%
Tax -9,160 -15,265 -13,196 -12,558 -7,236 -16,596 -6,652 23.79%
NP 28,076 43,191 40,474 38,236 32,072 34,553 23,458 12.73%
-
NP to SH 28,076 43,191 40,474 38,236 32,072 34,553 23,458 12.73%
-
Tax Rate 24.60% 26.11% 24.59% 24.72% 18.41% 32.45% 22.09% -
Total Cost 191,924 198,222 192,153 162,322 173,756 176,049 97,864 56.74%
-
Net Worth 489,170 392,810 483,715 407,173 404,464 31,887,392 301,658 38.06%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 489,170 392,810 483,715 407,173 404,464 31,887,392 301,658 38.06%
NOSH 1,352,620 1,148,080 1,073,380 981,380 981,380 889,380 750,822 48.10%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.76% 17.89% 17.40% 19.06% 15.58% 16.41% 19.34% -
ROE 5.74% 11.00% 8.37% 9.39% 7.93% 0.11% 7.78% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 18.33 26.72 21.00 22.77 23.15 32.65 20.10 -5.96%
EPS 2.32 4.30 4.25 4.22 3.60 5.27 3.83 -28.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4075 0.4347 0.4367 0.4623 0.455 49.43 0.4998 -12.73%
Adjusted Per Share Value based on latest NOSH - 981,380
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 13.93 15.28 14.72 12.69 13.03 13.33 7.68 48.78%
EPS 1.78 2.73 2.56 2.42 2.03 2.19 1.48 13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.2486 0.3062 0.2577 0.256 20.184 0.1909 38.07%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.375 0.32 0.385 0.385 0.405 0.515 0.53 -
P/RPS 2.05 1.20 1.83 1.69 1.75 1.58 2.64 -15.53%
P/EPS 16.03 6.69 10.54 8.87 11.23 9.62 13.64 11.37%
EY 6.24 14.94 9.49 11.28 8.91 10.40 7.33 -10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.74 0.88 0.83 0.89 0.01 1.06 -9.01%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 23/02/23 29/11/22 29/08/22 30/05/22 22/02/22 18/11/21 -
Price 0.355 0.365 0.345 0.425 0.395 0.52 0.49 -
P/RPS 1.94 1.37 1.64 1.87 1.71 1.59 2.44 -14.18%
P/EPS 15.18 7.64 9.44 9.79 10.95 9.71 12.61 13.17%
EY 6.59 13.10 10.59 10.21 9.13 10.30 7.93 -11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.79 0.92 0.87 0.01 0.98 -7.63%

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