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

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 32.41%
YoY- -16.27%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
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 88,335 81,664 84,626 58,399 55,000 66,942 74,192 12.32%
PBT 17,307 15,946 14,165 11,970 9,309 18,203 14,856 10.70%
Tax -5,050 -4,818 -4,044 -2,676 -2,290 -5,368 -3,618 24.87%
NP 12,257 11,128 10,121 9,294 7,019 12,835 11,238 5.95%
-
NP to SH 12,257 11,128 10,121 9,294 7,019 12,835 11,238 5.95%
-
Tax Rate 29.18% 30.21% 28.55% 22.36% 24.60% 29.49% 24.35% -
Total Cost 76,078 70,536 74,505 49,105 47,981 54,107 62,954 13.44%
-
Net Worth 547,469 624,482 570,134 439,842 489,170 392,810 483,715 8.59%
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 547,469 624,482 570,134 439,842 489,170 392,810 483,715 8.59%
NOSH 1,579,470 1,579,470 1,520,470 1,377,620 1,352,620 1,148,080 1,073,380 29.34%
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 13.88% 13.63% 11.96% 15.91% 12.76% 19.17% 15.15% -
ROE 2.24% 1.78% 1.78% 2.11% 1.43% 3.27% 2.32% -
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 6.40 5.28 5.70 5.03 4.58 7.41 6.70 -3.00%
EPS 0.88 0.70 0.68 0.80 0.58 1.42 1.16 -16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3968 0.4035 0.3839 0.3786 0.4075 0.4347 0.4367 -6.18%
Adjusted Per Share Value based on latest NOSH - 1,377,620
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.77 4.41 4.57 3.15 2.97 3.61 4.00 12.44%
EPS 0.66 0.60 0.55 0.50 0.38 0.69 0.61 5.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2955 0.3371 0.3078 0.2374 0.2641 0.212 0.2611 8.59%
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 0.445 0.33 0.33 0.335 0.375 0.32 0.385 -
P/RPS 6.95 6.25 5.79 6.66 8.18 4.32 5.75 13.45%
P/EPS 50.09 45.90 48.42 41.88 64.13 22.53 37.95 20.30%
EY 2.00 2.18 2.07 2.39 1.56 4.44 2.64 -16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.82 0.86 0.88 0.92 0.74 0.88 17.42%
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 28/05/24 27/02/24 28/11/23 22/08/23 31/05/23 23/02/23 29/11/22 -
Price 0.525 0.325 0.33 0.35 0.355 0.365 0.345 -
P/RPS 8.20 6.16 5.79 6.96 7.75 4.93 5.15 36.31%
P/EPS 59.10 45.20 48.42 43.75 60.71 25.70 34.00 44.51%
EY 1.69 2.21 2.07 2.29 1.65 3.89 2.94 -30.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.81 0.86 0.92 0.87 0.84 0.79 40.76%

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