[NCT] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -13.47%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 331,796 317,208 353,340 279,689 264,033 226,798 220,000 31.41%
PBT 50,238 65,932 69,228 51,390 47,258 42,558 37,236 22.03%
Tax -12,989 -22,184 -20,200 -13,828 -12,013 -9,932 -9,160 26.13%
NP 37,249 43,748 49,028 37,562 35,245 32,626 28,076 20.67%
-
NP to SH 37,856 43,748 49,028 37,562 35,245 32,626 28,076 21.98%
-
Tax Rate 25.85% 33.65% 29.18% 26.91% 25.42% 23.34% 24.60% -
Total Cost 294,546 273,460 304,312 242,127 228,788 194,172 191,924 32.94%
-
Net Worth 664,514 555,143 547,469 624,482 570,134 439,842 489,170 22.58%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 664,514 555,143 547,469 624,482 570,134 439,842 489,170 22.58%
NOSH 1,419,599 1,580,877 1,579,470 1,579,470 1,520,470 1,377,620 1,352,620 3.26%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 11.23% 13.79% 13.88% 13.43% 13.35% 14.39% 12.76% -
ROE 5.70% 7.88% 8.96% 6.01% 6.18% 7.42% 5.74% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 23.37 23.02 25.61 18.07 17.78 19.52 18.33 17.52%
EPS 2.67 3.18 3.52 2.66 2.61 2.28 2.32 9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4681 0.4029 0.3968 0.4035 0.3839 0.3786 0.4075 9.65%
Adjusted Per Share Value based on latest NOSH - 1,589,756
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.91 17.12 19.07 15.10 14.25 12.24 11.88 31.37%
EPS 2.04 2.36 2.65 2.03 1.90 1.76 1.52 21.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3587 0.2997 0.2955 0.3371 0.3078 0.2374 0.2641 22.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.495 0.56 0.445 0.33 0.33 0.335 0.375 -
P/RPS 2.12 2.43 1.74 1.83 1.86 1.72 2.05 2.25%
P/EPS 18.56 17.64 12.52 13.60 13.91 11.93 16.03 10.23%
EY 5.39 5.67 7.99 7.35 7.19 8.38 6.24 -9.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.39 1.12 0.82 0.86 0.88 0.92 9.87%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 27/08/24 28/05/24 27/02/24 28/11/23 22/08/23 31/05/23 -
Price 0.47 0.505 0.525 0.325 0.33 0.35 0.355 -
P/RPS 2.01 2.19 2.05 1.80 1.86 1.79 1.94 2.38%
P/EPS 17.63 15.91 14.77 13.39 13.91 12.46 15.18 10.45%
EY 5.67 6.29 6.77 7.47 7.19 8.02 6.59 -9.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.32 0.81 0.86 0.92 0.87 9.70%

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