[NCT] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 54.52%
YoY- 514.06%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 294,081 246,172 246,583 210,602 126,496 120,345 89,989 120.05%
PBT 68,819 62,649 60,515 51,149 30,351 24,402 10,546 248.80%
Tax -21,504 -18,535 -18,022 -16,596 -7,990 -8,847 -4,887 168.28%
NP 47,315 44,114 42,493 34,553 22,361 15,555 5,659 311.41%
-
NP to SH 47,315 44,114 42,493 34,553 22,361 15,555 5,659 311.41%
-
Tax Rate 31.25% 29.59% 29.78% 32.45% 26.33% 36.26% 46.34% -
Total Cost 246,766 202,058 204,090 176,049 104,135 104,790 84,330 104.44%
-
Net Worth 483,715 407,173 404,464 31,887,392 301,658 219,671 124,247 147.27%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - 4,800 -
Div Payout % - - - - - - 84.83% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 483,715 407,173 404,464 31,887,392 301,658 219,671 124,247 147.27%
NOSH 1,073,380 981,380 981,380 889,380 750,822 603,380 603,380 46.76%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.09% 17.92% 17.23% 16.41% 17.68% 12.93% 6.29% -
ROE 9.78% 10.83% 10.51% 0.11% 7.41% 7.08% 4.55% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 26.55 27.95 27.74 32.65 20.96 22.63 16.93 34.94%
EPS 4.27 5.01 4.78 5.36 3.70 2.93 1.06 152.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.4367 0.4623 0.455 49.43 0.4998 0.4131 0.2338 51.60%
Adjusted Per Share Value based on latest NOSH - 889,380
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.61 15.58 15.60 13.33 8.00 7.62 5.69 120.17%
EPS 2.99 2.79 2.69 2.19 1.41 0.98 0.36 309.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.3061 0.2577 0.2559 20.1781 0.1909 0.139 0.0786 147.32%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.385 0.385 0.405 0.515 0.53 0.55 0.60 -
P/RPS 1.45 1.38 1.46 1.58 2.53 2.43 3.54 -44.81%
P/EPS 9.01 7.69 8.47 9.62 14.31 18.80 56.34 -70.50%
EY 11.10 13.01 11.80 10.40 6.99 5.32 1.77 239.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
P/NAPS 0.88 0.83 0.89 0.01 1.06 1.33 2.57 -51.02%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 22/02/22 18/11/21 07/09/21 27/05/21 -
Price 0.345 0.425 0.395 0.52 0.49 0.555 0.64 -
P/RPS 1.30 1.52 1.42 1.59 2.34 2.45 3.78 -50.88%
P/EPS 8.08 8.49 8.26 9.71 13.23 18.97 60.10 -73.72%
EY 12.38 11.79 12.10 10.30 7.56 5.27 1.66 281.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 0.79 0.92 0.87 0.01 0.98 1.34 2.74 -56.32%

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