[NESTCON] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[NESTCON] NESTCON BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 61.72%
YoY- -14.61%
Quarter Report
Latest QR
Upcoming QR
NESTCON's Result
NESTCON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 422,573 398,744 377,052 358,261 334,637 360,780 382,464 6.86%
PBT 6,406 13,344 11,308 12,803 10,089 14,000 19,684 -52.65%
Tax -2,456 -4,436 -4,232 -592 -2,538 -4,608 -4,928 -37.11%
NP 3,950 8,908 7,076 12,211 7,550 9,392 14,756 -58.43%
-
NP to SH 4,164 9,070 7,076 12,211 7,550 9,392 14,756 -56.94%
-
Tax Rate 38.34% 33.24% 37.42% 4.62% 25.16% 32.91% 25.04% -
Total Cost 418,622 389,836 369,976 346,050 327,086 351,388 367,708 9.02%
-
Net Worth 137,932 128,764 128,764 128,764 122,326 122,326 77,258 47.11%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 137,932 128,764 128,764 128,764 122,326 122,326 77,258 47.11%
NOSH 656,822 643,822 643,822 643,822 643,822 643,822 482,867 22.74%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.93% 2.23% 1.88% 3.41% 2.26% 2.60% 3.86% -
ROE 3.02% 7.04% 5.50% 9.48% 6.17% 7.68% 19.10% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 64.34 61.93 58.56 55.65 51.98 56.04 79.21 -12.93%
EPS 0.64 1.40 1.08 1.90 1.17 1.46 3.04 -64.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.20 0.19 0.19 0.16 19.85%
Adjusted Per Share Value based on latest NOSH - 643,822
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.67 56.30 53.24 50.59 47.25 50.94 54.00 6.87%
EPS 0.59 1.28 1.00 1.72 1.07 1.33 2.08 -56.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1948 0.1818 0.1818 0.1818 0.1727 0.1727 0.1091 47.12%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 - -
Price 0.425 0.41 0.505 0.39 0.385 0.32 0.00 -
P/RPS 0.66 0.66 0.86 0.70 0.74 0.57 0.00 -
P/EPS 67.04 29.10 45.95 20.56 32.83 21.94 0.00 -
EY 1.49 3.44 2.18 4.86 3.05 4.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.05 2.52 1.95 2.03 1.68 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 30/05/22 28/02/22 30/11/21 25/08/21 24/06/21 -
Price 0.465 0.40 0.475 0.565 0.40 0.345 0.00 -
P/RPS 0.72 0.65 0.81 1.02 0.77 0.62 0.00 -
P/EPS 73.35 28.39 43.22 29.79 34.11 23.65 0.00 -
EY 1.36 3.52 2.31 3.36 2.93 4.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.00 2.38 2.83 2.11 1.82 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