[NCT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 42.28%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 198,025 113,399 55,000 241,413 174,471 100,279 51,457 145.37%
PBT 35,444 21,279 9,309 58,456 40,253 25,397 9,827 135.00%
Tax -9,010 -4,966 -2,290 -15,265 -9,897 -6,279 -1,809 191.36%
NP 26,434 16,313 7,019 43,191 30,356 19,118 8,018 121.35%
-
NP to SH 26,434 16,313 7,019 43,191 30,356 19,118 8,018 121.35%
-
Tax Rate 25.42% 23.34% 24.60% 26.11% 24.59% 24.72% 18.41% -
Total Cost 171,591 97,086 47,981 198,222 144,115 81,161 43,439 149.67%
-
Net Worth 570,134 439,842 489,170 392,810 483,715 407,173 404,464 25.69%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 570,134 439,842 489,170 392,810 483,715 407,173 404,464 25.69%
NOSH 1,520,470 1,377,620 1,352,620 1,148,080 1,073,380 981,380 981,380 33.85%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.35% 14.39% 12.76% 17.89% 17.40% 19.06% 15.58% -
ROE 4.64% 3.71% 1.43% 11.00% 6.28% 4.70% 1.98% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.33 9.76 4.58 26.72 15.75 11.39 5.79 74.26%
EPS 1.96 1.14 0.58 4.30 3.19 2.11 0.90 67.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3839 0.3786 0.4075 0.4347 0.4367 0.4623 0.455 -10.70%
Adjusted Per Share Value based on latest NOSH - 1,148,080
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.53 7.18 3.48 15.28 11.04 6.35 3.26 145.16%
EPS 1.67 1.03 0.44 2.73 1.92 1.21 0.51 120.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3609 0.2784 0.3096 0.2486 0.3062 0.2577 0.256 25.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.33 0.335 0.375 0.32 0.385 0.385 0.405 -
P/RPS 2.47 3.43 8.18 1.20 2.44 3.38 7.00 -50.03%
P/EPS 18.54 23.86 64.13 6.69 14.05 17.74 44.90 -44.51%
EY 5.39 4.19 1.56 14.94 7.12 5.64 2.23 80.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.88 0.92 0.74 0.88 0.83 0.89 -2.25%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 22/08/23 31/05/23 23/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.33 0.35 0.355 0.365 0.345 0.425 0.395 -
P/RPS 2.47 3.59 7.75 1.37 2.19 3.73 6.82 -49.15%
P/EPS 18.54 24.93 60.71 7.64 12.59 19.58 43.79 -43.58%
EY 5.39 4.01 1.65 13.10 7.94 5.11 2.28 77.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.87 0.84 0.79 0.92 0.87 -0.76%

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