[NESTCON] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[NESTCON] NESTCON BERHAD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 76.83%
YoY- -59.6%
Quarter Report
Latest QR
Upcoming QR
NESTCON's Result
NESTCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 833,964 775,146 740,741 661,342 586,728 461,518 422,573 57.27%
PBT 9,552 5,368 5,576 4,252 3,816 -18,674 6,406 30.48%
Tax -2,836 -1,466 -997 -1,238 -1,364 3,114 -2,456 10.05%
NP 6,716 3,902 4,578 3,014 2,452 -15,560 3,950 42.40%
-
NP to SH 6,312 3,493 5,192 3,664 2,072 -15,348 4,164 31.92%
-
Tax Rate 29.69% 27.31% 17.88% 29.12% 35.74% - 38.34% -
Total Cost 827,248 771,244 736,162 658,328 584,276 477,078 418,622 57.40%
-
Net Worth 141,640 129,593 129,593 129,593 129,593 120,432 137,932 1.78%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 141,640 129,593 129,593 129,593 129,593 120,432 137,932 1.78%
NOSH 708,204 682,072 682,072 682,072 669,072 669,072 656,822 5.14%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 0.81% 0.50% 0.62% 0.46% 0.42% -3.37% 0.93% -
ROE 4.46% 2.70% 4.01% 2.83% 1.60% -12.74% 3.02% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 117.76 113.65 108.60 96.96 86.02 68.98 64.34 49.57%
EPS 0.88 0.51 0.76 0.54 0.32 -2.29 0.64 23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.19 0.19 0.18 0.21 -3.19%
Adjusted Per Share Value based on latest NOSH - 682,072
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 116.69 108.46 103.64 92.53 82.09 64.57 59.13 57.26%
EPS 0.88 0.49 0.73 0.51 0.29 -2.15 0.58 32.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1982 0.1813 0.1813 0.1813 0.1813 0.1685 0.193 1.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.355 0.375 0.37 0.355 0.385 0.445 0.425 -
P/RPS 0.30 0.33 0.34 0.37 0.45 0.65 0.66 -40.85%
P/EPS 39.83 73.23 48.61 66.09 126.74 -19.40 67.04 -29.30%
EY 2.51 1.37 2.06 1.51 0.79 -5.15 1.49 41.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.97 1.95 1.87 2.03 2.47 2.02 -8.07%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 28/11/23 29/08/23 29/05/23 27/02/23 24/11/22 -
Price 0.40 0.34 0.345 0.375 0.36 0.455 0.465 -
P/RPS 0.34 0.30 0.32 0.39 0.42 0.66 0.72 -39.33%
P/EPS 44.88 66.39 45.32 69.81 118.51 -19.84 73.35 -27.90%
EY 2.23 1.51 2.21 1.43 0.84 -5.04 1.36 39.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.79 1.82 1.97 1.89 2.53 2.21 -6.43%

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