[NCT] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 19.22%
YoY- 100.04%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 226,798 200,558 129,418 84,610 135,572 65,642 90,192 16.60%
PBT 42,558 50,794 27,794 214 16,122 3,442 13,274 21.42%
Tax -9,932 -12,558 -8,680 -956 -3,530 -320 -1,170 42.80%
NP 32,626 38,236 19,114 -742 12,592 3,122 12,104 17.96%
-
NP to SH 32,626 38,236 19,114 -742 10,926 2,656 11,026 19.80%
-
Tax Rate 23.34% 24.72% 31.23% 446.73% 21.90% 9.30% 8.81% -
Total Cost 194,172 162,322 110,304 85,352 122,980 62,520 78,088 16.38%
-
Net Worth 439,842 407,173 219,671 90,821 114,499 121,816 88,506 30.61%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 9,600 4,704 5,699 - -
Div Payout % - - - 0.00% 43.05% 214.57% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 439,842 407,173 219,671 90,821 114,499 121,816 88,506 30.61%
NOSH 1,377,620 981,380 603,380 503,657 483,115 483,115 483,115 19.07%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.39% 19.06% 14.77% -0.88% 9.29% 4.76% 13.42% -
ROE 7.42% 9.39% 8.70% -0.82% 9.54% 2.18% 12.46% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 19.52 22.77 24.34 17.63 28.82 13.82 18.67 0.74%
EPS 2.28 4.22 3.48 -0.14 2.32 0.56 2.28 0.00%
DPS 0.00 0.00 0.00 2.00 1.00 1.20 0.00 -
NAPS 0.3786 0.4623 0.4131 0.1892 0.2434 0.2565 0.1832 12.85%
Adjusted Per Share Value based on latest NOSH - 981,380
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.35 12.69 8.19 5.35 8.58 4.15 5.71 16.59%
EPS 2.06 2.42 1.21 -0.05 0.69 0.17 0.70 19.69%
DPS 0.00 0.00 0.00 0.61 0.30 0.36 0.00 -
NAPS 0.2783 0.2577 0.139 0.0575 0.0725 0.0771 0.056 30.61%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.335 0.385 0.55 0.275 0.235 0.205 0.23 -
P/RPS 1.72 1.69 2.26 1.56 0.82 1.48 1.23 5.74%
P/EPS 11.93 8.87 15.30 -177.91 10.12 36.66 10.08 2.84%
EY 8.38 11.28 6.54 -0.56 9.88 2.73 9.92 -2.77%
DY 0.00 0.00 0.00 7.27 4.26 5.85 0.00 -
P/NAPS 0.88 0.83 1.33 1.45 0.97 0.80 1.26 -5.80%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 29/08/22 07/09/21 25/08/20 15/08/19 24/08/18 24/08/17 -
Price 0.35 0.425 0.555 0.305 0.255 0.22 0.265 -
P/RPS 1.79 1.87 2.28 1.73 0.88 1.59 1.42 3.93%
P/EPS 12.46 9.79 15.44 -197.32 10.98 39.34 11.61 1.18%
EY 8.02 10.21 6.48 -0.51 9.11 2.54 8.61 -1.17%
DY 0.00 0.00 0.00 6.56 3.92 5.45 0.00 -
P/NAPS 0.92 0.92 1.34 1.61 1.05 0.86 1.45 -7.29%

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