[NCT] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -7.18%
YoY- 10179.49%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 241,413 232,628 200,558 205,828 210,602 121,322 129,418 51.36%
PBT 58,456 53,670 50,794 39,308 51,149 30,110 27,794 63.93%
Tax -15,265 -13,196 -12,558 -7,236 -16,596 -6,652 -8,680 45.54%
NP 43,191 40,474 38,236 32,072 34,553 23,458 19,114 71.94%
-
NP to SH 43,191 40,474 38,236 32,072 34,553 23,458 19,114 71.94%
-
Tax Rate 26.11% 24.59% 24.72% 18.41% 32.45% 22.09% 31.23% -
Total Cost 198,222 192,153 162,322 173,756 176,049 97,864 110,304 47.65%
-
Net Worth 392,810 483,715 407,173 404,464 31,887,392 301,658 219,671 47.16%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 392,810 483,715 407,173 404,464 31,887,392 301,658 219,671 47.16%
NOSH 1,148,080 1,073,380 981,380 981,380 889,380 750,822 603,380 53.37%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 17.89% 17.40% 19.06% 15.58% 16.41% 19.34% 14.77% -
ROE 11.00% 8.37% 9.39% 7.93% 0.11% 7.78% 8.70% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.72 21.00 22.77 23.15 32.65 20.10 24.34 6.39%
EPS 4.30 4.25 4.22 3.60 5.27 3.83 3.48 15.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4347 0.4367 0.4623 0.455 49.43 0.4998 0.4131 3.44%
Adjusted Per Share Value based on latest NOSH - 981,380
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.27 13.75 11.86 12.17 12.45 7.17 7.65 51.36%
EPS 2.55 2.39 2.26 1.90 2.04 1.39 1.13 71.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2322 0.286 0.2407 0.2391 18.8505 0.1783 0.1299 47.13%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.32 0.385 0.385 0.405 0.515 0.53 0.55 -
P/RPS 1.20 1.83 1.69 1.75 1.58 2.64 2.26 -34.35%
P/EPS 6.69 10.54 8.87 11.23 9.62 13.64 15.30 -42.30%
EY 14.94 9.49 11.28 8.91 10.40 7.33 6.54 73.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.83 0.89 0.01 1.06 1.33 -32.27%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 29/08/22 30/05/22 22/02/22 18/11/21 07/09/21 -
Price 0.365 0.345 0.425 0.395 0.52 0.49 0.555 -
P/RPS 1.37 1.64 1.87 1.71 1.59 2.44 2.28 -28.72%
P/EPS 7.64 9.44 9.79 10.95 9.71 12.61 15.44 -37.35%
EY 13.10 10.59 10.21 9.13 10.30 7.93 6.48 59.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.92 0.87 0.01 0.98 1.34 -26.69%

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