[NCT] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 43.75%
YoY- 1765.0%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 246,172 246,583 210,602 126,496 120,345 89,989 99,866 82.78%
PBT 62,649 60,515 51,149 30,351 24,402 10,546 10,613 227.68%
Tax -18,535 -18,022 -16,596 -7,990 -8,847 -4,887 -4,986 140.54%
NP 44,114 42,493 34,553 22,361 15,555 5,659 5,627 296.12%
-
NP to SH 44,114 42,493 34,553 22,361 15,555 5,659 5,627 296.12%
-
Tax Rate 29.59% 29.78% 32.45% 26.33% 36.26% 46.34% 46.98% -
Total Cost 202,058 204,090 176,049 104,135 104,790 84,330 94,239 66.50%
-
Net Worth 407,173 404,464 31,887,392 301,658 219,671 124,247 111,423 137.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - 4,800 4,800 -
Div Payout % - - - - - 84.83% 85.31% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 407,173 404,464 31,887,392 301,658 219,671 124,247 111,423 137.81%
NOSH 981,380 981,380 889,380 750,822 603,380 603,380 530,157 50.93%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 17.92% 17.23% 16.41% 17.68% 12.93% 6.29% 5.63% -
ROE 10.83% 10.51% 0.11% 7.41% 7.08% 4.55% 5.05% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.95 27.74 32.65 20.96 22.63 16.93 18.88 29.98%
EPS 5.01 4.78 5.36 3.70 2.93 1.06 1.06 182.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.91 -
NAPS 0.4623 0.455 49.43 0.4998 0.4131 0.2338 0.2107 69.09%
Adjusted Per Share Value based on latest NOSH - 750,822
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.55 14.58 12.45 7.48 7.11 5.32 5.90 82.83%
EPS 2.61 2.51 2.04 1.32 0.92 0.33 0.33 298.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.28 -
NAPS 0.2407 0.2391 18.8505 0.1783 0.1299 0.0734 0.0659 137.73%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.385 0.405 0.515 0.53 0.55 0.60 0.325 -
P/RPS 1.38 1.46 1.58 2.53 2.43 3.54 1.72 -13.69%
P/EPS 7.69 8.47 9.62 14.31 18.80 56.34 30.54 -60.22%
EY 13.01 11.80 10.40 6.99 5.32 1.77 3.27 151.72%
DY 0.00 0.00 0.00 0.00 0.00 1.51 2.79 -
P/NAPS 0.83 0.89 0.01 1.06 1.33 2.57 1.54 -33.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 22/02/22 18/11/21 07/09/21 27/05/21 02/03/21 -
Price 0.425 0.395 0.52 0.49 0.555 0.64 0.58 -
P/RPS 1.52 1.42 1.59 2.34 2.45 3.78 3.07 -37.49%
P/EPS 8.49 8.26 9.71 13.23 18.97 60.10 54.51 -71.15%
EY 11.79 12.10 10.30 7.56 5.27 1.66 1.83 247.42%
DY 0.00 0.00 0.00 0.00 0.00 1.41 1.57 -
P/NAPS 0.92 0.87 0.01 0.98 1.34 2.74 2.75 -51.90%

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