[NESTCON] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[NESTCON] NESTCON BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -19.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NESTCON's Result
NESTCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 398,744 377,052 358,261 334,637 360,780 382,464 344,479 10.27%
PBT 13,344 11,308 12,803 10,089 14,000 19,684 19,211 -21.62%
Tax -4,436 -4,232 -592 -2,538 -4,608 -4,928 -4,910 -6.56%
NP 8,908 7,076 12,211 7,550 9,392 14,756 14,301 -27.12%
-
NP to SH 9,070 7,076 12,211 7,550 9,392 14,756 14,301 -26.24%
-
Tax Rate 33.24% 37.42% 4.62% 25.16% 32.91% 25.04% 25.56% -
Total Cost 389,836 369,976 346,050 327,086 351,388 367,708 330,178 11.74%
-
Net Worth 128,764 128,764 128,764 122,326 122,326 77,258 53,145 80.68%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 128,764 128,764 128,764 122,326 122,326 77,258 53,145 80.68%
NOSH 643,822 643,822 643,822 643,822 643,822 482,867 483,141 21.15%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.23% 1.88% 3.41% 2.26% 2.60% 3.86% 4.15% -
ROE 7.04% 5.50% 9.48% 6.17% 7.68% 19.10% 26.91% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 61.93 58.56 55.65 51.98 56.04 79.21 71.30 -8.98%
EPS 1.40 1.08 1.90 1.17 1.46 3.04 2.96 -39.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.19 0.19 0.16 0.11 49.13%
Adjusted Per Share Value based on latest NOSH - 643,822
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 56.07 53.02 50.38 47.06 50.73 53.78 48.44 10.27%
EPS 1.28 1.00 1.72 1.06 1.32 2.08 2.01 -26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1811 0.1811 0.1811 0.172 0.172 0.1086 0.0747 80.76%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 - - -
Price 0.41 0.505 0.39 0.385 0.32 0.00 0.00 -
P/RPS 0.66 0.86 0.70 0.74 0.57 0.00 0.00 -
P/EPS 29.10 45.95 20.56 32.83 21.94 0.00 0.00 -
EY 3.44 2.18 4.86 3.05 4.56 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.52 1.95 2.03 1.68 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 28/02/22 30/11/21 25/08/21 24/06/21 - -
Price 0.40 0.475 0.565 0.40 0.345 0.00 0.00 -
P/RPS 0.65 0.81 1.02 0.77 0.62 0.00 0.00 -
P/EPS 28.39 43.22 29.79 34.11 23.65 0.00 0.00 -
EY 3.52 2.31 3.36 2.93 4.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.38 2.83 2.11 1.82 0.00 0.00 -

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