[NCT] QoQ TTM 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- -4.28%
YoY- -8.45%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 313,024 279,689 264,967 254,533 244,956 241,413 294,081 4.24%
PBT 59,388 51,390 53,647 54,338 57,938 58,456 68,819 -9.35%
Tax -16,588 -13,828 -14,378 -13,952 -15,746 -15,265 -21,504 -15.87%
NP 42,800 37,562 39,269 40,386 42,192 43,191 47,315 -6.46%
-
NP to SH 42,800 37,562 39,269 40,386 42,192 43,191 47,315 -6.46%
-
Tax Rate 27.93% 26.91% 26.80% 25.68% 27.18% 26.11% 31.25% -
Total Cost 270,224 242,127 225,698 214,147 202,764 198,222 246,766 6.23%
-
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 13.67% 13.43% 14.82% 15.87% 17.22% 17.89% 16.09% -
ROE 7.82% 6.01% 6.89% 9.18% 8.63% 11.00% 9.78% -
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 22.69 18.07 17.84 21.91 20.41 26.72 26.55 -9.93%
EPS 3.10 2.43 2.64 3.48 3.51 4.78 4.27 -19.20%
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 16.90 15.10 14.30 13.74 13.22 13.03 15.87 4.27%
EPS 2.31 2.03 2.12 2.18 2.28 2.33 2.55 -6.37%
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 1.96 1.83 1.85 1.53 1.84 1.20 1.45 22.23%
P/EPS 14.35 13.60 12.48 9.64 10.67 6.69 9.01 36.34%
EY 6.97 7.35 8.01 10.38 9.37 14.94 11.10 -26.65%
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 2.31 1.80 1.85 1.60 1.74 1.37 1.30 46.65%
P/EPS 16.92 13.39 12.48 10.07 10.10 7.64 8.08 63.60%
EY 5.91 7.47 8.01 9.93 9.90 13.10 12.38 -38.89%
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