[NCT] QoQ 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- 14.21%
YoY- -24.32%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 84,626 58,399 55,000 66,942 74,192 48,822 51,457 39.28%
PBT 14,165 11,970 9,309 18,203 14,856 15,570 9,827 27.57%
Tax -4,044 -2,676 -2,290 -5,368 -3,618 -4,470 -1,809 70.88%
NP 10,121 9,294 7,019 12,835 11,238 11,100 8,018 16.78%
-
NP to SH 10,121 9,294 7,019 12,835 11,238 11,100 8,018 16.78%
-
Tax Rate 28.55% 22.36% 24.60% 29.49% 24.35% 28.71% 18.41% -
Total Cost 74,505 49,105 47,981 54,107 62,954 37,722 43,439 43.23%
-
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 11.96% 15.91% 12.76% 19.17% 15.15% 22.74% 15.58% -
ROE 1.78% 2.11% 1.43% 3.27% 2.32% 2.73% 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 5.70 5.03 4.58 7.41 6.70 5.54 5.79 -1.03%
EPS 0.68 0.80 0.58 1.42 1.16 1.26 0.90 -17.03%
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 4.57 3.15 2.97 3.61 4.00 2.64 2.78 39.24%
EPS 0.55 0.50 0.38 0.69 0.61 0.60 0.43 17.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.2374 0.2641 0.212 0.2611 0.2198 0.2183 25.71%
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 5.79 6.66 8.18 4.32 5.75 6.95 7.00 -11.87%
P/EPS 48.42 41.88 64.13 22.53 37.95 30.55 44.90 5.15%
EY 2.07 2.39 1.56 4.44 2.64 3.27 2.23 -4.83%
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 5.79 6.96 7.75 4.93 5.15 7.67 6.82 -10.33%
P/EPS 48.42 43.75 60.71 25.70 34.00 33.72 43.79 6.92%
EY 2.07 2.29 1.65 3.89 2.94 2.97 2.28 -6.23%
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