[NCT] QoQ TTM 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- -8.72%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 264,967 254,533 244,956 241,413 294,081 246,172 246,583 4.90%
PBT 53,647 54,338 57,938 58,456 68,819 62,649 60,515 -7.71%
Tax -14,378 -13,952 -15,746 -15,265 -21,504 -18,535 -18,022 -13.96%
NP 39,269 40,386 42,192 43,191 47,315 44,114 42,493 -5.11%
-
NP to SH 39,269 40,386 42,192 43,191 47,315 44,114 42,493 -5.11%
-
Tax Rate 26.80% 25.68% 27.18% 26.11% 31.25% 29.59% 29.78% -
Total Cost 225,698 214,147 202,764 198,222 246,766 202,058 204,090 6.93%
-
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 14.82% 15.87% 17.22% 17.89% 16.09% 17.92% 17.23% -
ROE 6.89% 9.18% 8.63% 11.00% 9.78% 10.83% 10.51% -
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 17.84 21.91 20.41 26.72 26.55 27.95 27.74 -25.47%
EPS 2.64 3.48 3.51 4.78 4.27 5.01 4.78 -32.65%
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 16.77 16.11 15.51 15.28 18.61 15.58 15.61 4.89%
EPS 2.49 2.56 2.67 2.73 2.99 2.79 2.69 -5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3609 0.2784 0.3096 0.2486 0.3062 0.2577 0.256 25.70%
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 1.85 1.53 1.84 1.20 1.45 1.38 1.46 17.08%
P/EPS 12.48 9.64 10.67 6.69 9.01 7.69 8.47 29.45%
EY 8.01 10.38 9.37 14.94 11.10 13.01 11.80 -22.74%
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 1.85 1.60 1.74 1.37 1.30 1.52 1.42 19.26%
P/EPS 12.48 10.07 10.10 7.64 8.08 8.49 8.26 31.63%
EY 8.01 9.93 9.90 13.10 12.38 11.79 12.10 -24.02%
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