[NCT] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 29.8%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 248,847 158,604 88,335 279,689 198,025 113,399 55,000 172.80%
PBT 37,679 32,966 17,307 51,390 35,444 21,279 9,309 153.33%
Tax -9,742 -11,092 -5,050 -13,828 -9,010 -4,966 -2,290 161.85%
NP 27,937 21,874 12,257 37,562 26,434 16,313 7,019 150.52%
-
NP to SH 28,392 21,874 12,257 37,562 26,434 16,313 7,019 153.22%
-
Tax Rate 25.86% 33.65% 29.18% 26.91% 25.42% 23.34% 24.60% -
Total Cost 220,910 136,730 76,078 242,127 171,591 97,086 47,981 175.98%
-
Net Worth 664,514 555,143 547,469 624,482 570,134 439,842 489,170 22.58%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 664,514 555,143 547,469 624,482 570,134 439,842 489,170 22.58%
NOSH 1,419,600 1,580,877 1,579,470 1,579,470 1,520,470 1,377,620 1,352,620 3.26%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 11.23% 13.79% 13.88% 13.43% 13.35% 14.39% 12.76% -
ROE 4.27% 3.94% 2.24% 6.01% 4.64% 3.71% 1.43% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.53 11.51 6.40 18.07 13.33 9.76 4.58 144.08%
EPS 2.00 1.59 0.88 2.66 1.96 1.14 0.58 127.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4681 0.4029 0.3968 0.4035 0.3839 0.3786 0.4075 9.65%
Adjusted Per Share Value based on latest NOSH - 1,589,756
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.43 8.56 4.77 15.10 10.69 6.12 2.97 172.70%
EPS 1.53 1.18 0.66 2.03 1.43 0.88 0.38 152.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3587 0.2997 0.2955 0.3371 0.3078 0.2374 0.2641 22.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.495 0.56 0.445 0.33 0.33 0.335 0.375 -
P/RPS 2.82 4.86 6.95 1.83 2.47 3.43 8.18 -50.73%
P/EPS 24.75 35.28 50.09 13.60 18.54 23.86 64.13 -46.89%
EY 4.04 2.83 2.00 7.35 5.39 4.19 1.56 88.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.39 1.12 0.82 0.86 0.88 0.92 9.87%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 27/08/24 28/05/24 27/02/24 28/11/23 22/08/23 31/05/23 -
Price 0.47 0.505 0.525 0.325 0.33 0.35 0.355 -
P/RPS 2.68 4.39 8.20 1.80 2.47 3.59 7.75 -50.63%
P/EPS 23.50 31.81 59.10 13.39 18.54 24.93 60.71 -46.79%
EY 4.26 3.14 1.69 7.47 5.39 4.01 1.65 87.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.32 0.81 0.86 0.92 0.87 9.70%

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