[NCT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 6.71%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 264,033 226,798 220,000 241,413 232,628 200,558 205,828 18.04%
PBT 47,258 42,558 37,236 58,456 53,670 50,794 39,308 13.05%
Tax -12,013 -9,932 -9,160 -15,265 -13,196 -12,558 -7,236 40.16%
NP 35,245 32,626 28,076 43,191 40,474 38,236 32,072 6.48%
-
NP to SH 35,245 32,626 28,076 43,191 40,474 38,236 32,072 6.48%
-
Tax Rate 25.42% 23.34% 24.60% 26.11% 24.59% 24.72% 18.41% -
Total Cost 228,788 194,172 191,924 198,222 192,153 162,322 173,756 20.11%
-
Net Worth 570,134 439,842 489,170 392,810 483,715 407,173 404,464 25.69%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 570,134 439,842 489,170 392,810 483,715 407,173 404,464 25.69%
NOSH 1,520,470 1,377,620 1,352,620 1,148,080 1,073,380 981,380 981,380 33.85%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.35% 14.39% 12.76% 17.89% 17.40% 19.06% 15.58% -
ROE 6.18% 7.42% 5.74% 11.00% 8.37% 9.39% 7.93% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 17.78 19.52 18.33 26.72 21.00 22.77 23.15 -16.12%
EPS 2.61 2.28 2.32 4.30 4.25 4.22 3.60 -19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3839 0.3786 0.4075 0.4347 0.4367 0.4623 0.455 -10.70%
Adjusted Per Share Value based on latest NOSH - 1,148,080
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.25 12.24 11.88 13.03 12.56 10.83 11.11 18.03%
EPS 1.90 1.76 1.52 2.33 2.18 2.06 1.73 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.2374 0.2641 0.212 0.2611 0.2198 0.2183 25.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.33 0.335 0.375 0.32 0.385 0.385 0.405 -
P/RPS 1.86 1.72 2.05 1.20 1.83 1.69 1.75 4.14%
P/EPS 13.91 11.93 16.03 6.69 10.54 8.87 11.23 15.32%
EY 7.19 8.38 6.24 14.94 9.49 11.28 8.91 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.88 0.92 0.74 0.88 0.83 0.89 -2.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 22/08/23 31/05/23 23/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.33 0.35 0.355 0.365 0.345 0.425 0.395 -
P/RPS 1.86 1.79 1.94 1.37 1.64 1.87 1.71 5.76%
P/EPS 13.91 12.46 15.18 7.64 9.44 9.79 10.95 17.27%
EY 7.19 8.02 6.59 13.10 10.59 10.21 9.13 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.87 0.84 0.79 0.92 0.87 -0.76%

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