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

Stock
[NESTCON] NESTCON BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 115.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NESTCON's Result
NESTCON'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 424,213 377,243 356,908 358,261 250,978 180,390 95,616 169.75%
PBT 10,041 12,475 10,709 12,803 7,567 7,000 4,921 60.80%
Tax -530 -506 -418 -592 -1,904 -2,304 -1,232 -42.98%
NP 9,511 11,969 10,291 12,211 5,663 4,696 3,689 87.91%
-
NP to SH 9,671 12,050 10,291 12,211 5,663 4,696 3,689 90.01%
-
Tax Rate 5.28% 4.06% 3.90% 4.62% 25.16% 32.91% 25.04% -
Total Cost 414,702 365,274 346,617 346,050 245,315 175,694 91,927 172.77%
-
Net Worth 137,932 128,764 128,764 128,764 122,326 122,326 77,258 47.11%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 137,932 128,764 128,764 128,764 122,326 122,326 77,258 47.11%
NOSH 656,822 643,822 643,822 643,822 643,822 643,822 482,867 22.74%
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 2.24% 3.17% 2.88% 3.41% 2.26% 2.60% 3.86% -
ROE 7.01% 9.36% 7.99% 9.48% 4.63% 3.84% 4.77% -
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 64.59 58.59 55.44 55.65 38.98 28.02 19.80 119.79%
EPS 1.47 1.87 1.60 1.90 0.88 0.73 0.76 55.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.20 0.19 0.19 0.16 19.85%
Adjusted Per Share Value based on latest NOSH - 643,822
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.90 53.27 50.40 50.59 35.44 25.47 13.50 169.77%
EPS 1.37 1.70 1.45 1.72 0.80 0.66 0.52 90.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1948 0.1818 0.1818 0.1818 0.1727 0.1727 0.1091 47.12%
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 - -
Price 0.425 0.41 0.505 0.39 0.385 0.32 0.00 -
P/RPS 0.66 0.70 0.91 0.70 0.99 1.14 0.00 -
P/EPS 28.86 21.91 31.59 20.56 43.77 43.87 0.00 -
EY 3.46 4.56 3.17 4.86 2.28 2.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.05 2.52 1.95 2.03 1.68 0.00 -
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 24/11/22 25/08/22 30/05/22 28/02/22 - - - -
Price 0.465 0.40 0.475 0.565 0.00 0.00 0.00 -
P/RPS 0.72 0.68 0.86 1.02 0.00 0.00 0.00 -
P/EPS 31.58 21.37 29.72 29.79 0.00 0.00 0.00 -
EY 3.17 4.68 3.37 3.36 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.00 2.38 2.83 0.00 0.00 0.00 -

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