[NCT] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 5.85%
YoY- 72.54%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 226,798 220,000 241,413 232,628 200,558 205,828 210,602 5.07%
PBT 42,558 37,236 58,456 53,670 50,794 39,308 51,149 -11.56%
Tax -9,932 -9,160 -15,265 -13,196 -12,558 -7,236 -16,596 -29.05%
NP 32,626 28,076 43,191 40,474 38,236 32,072 34,553 -3.76%
-
NP to SH 32,626 28,076 43,191 40,474 38,236 32,072 34,553 -3.76%
-
Tax Rate 23.34% 24.60% 26.11% 24.59% 24.72% 18.41% 32.45% -
Total Cost 194,172 191,924 198,222 192,153 162,322 173,756 176,049 6.76%
-
Net Worth 439,842 489,170 392,810 483,715 407,173 404,464 31,887,392 -94.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 439,842 489,170 392,810 483,715 407,173 404,464 31,887,392 -94.29%
NOSH 1,377,620 1,352,620 1,148,080 1,073,380 981,380 981,380 889,380 33.98%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 14.39% 12.76% 17.89% 17.40% 19.06% 15.58% 16.41% -
ROE 7.42% 5.74% 11.00% 8.37% 9.39% 7.93% 0.11% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 19.52 18.33 26.72 21.00 22.77 23.15 32.65 -29.09%
EPS 2.28 2.32 4.30 4.25 4.22 3.60 5.27 -42.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3786 0.4075 0.4347 0.4367 0.4623 0.455 49.43 -96.14%
Adjusted Per Share Value based on latest NOSH - 1,073,380
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.24 11.88 13.03 12.56 10.83 11.11 11.37 5.05%
EPS 1.76 1.52 2.33 2.18 2.06 1.73 1.87 -3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2374 0.2641 0.212 0.2611 0.2198 0.2183 17.2127 -94.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.335 0.375 0.32 0.385 0.385 0.405 0.515 -
P/RPS 1.72 2.05 1.20 1.83 1.69 1.75 1.58 5.83%
P/EPS 11.93 16.03 6.69 10.54 8.87 11.23 9.62 15.47%
EY 8.38 6.24 14.94 9.49 11.28 8.91 10.40 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.74 0.88 0.83 0.89 0.01 1894.72%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 31/05/23 23/02/23 29/11/22 29/08/22 30/05/22 22/02/22 -
Price 0.35 0.355 0.365 0.345 0.425 0.395 0.52 -
P/RPS 1.79 1.94 1.37 1.64 1.87 1.71 1.59 8.24%
P/EPS 12.46 15.18 7.64 9.44 9.79 10.95 9.71 18.14%
EY 8.02 6.59 13.10 10.59 10.21 9.13 10.30 -15.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.87 0.84 0.79 0.92 0.87 0.01 1954.88%

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