[NCT] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 8.03%
YoY- -12.92%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 331,796 264,033 232,628 121,322 55,189 130,693 73,014 28.67%
PBT 50,238 47,258 53,670 30,110 5,326 10,681 5,408 44.93%
Tax -12,989 -12,013 -13,196 -6,652 -4,181 -2,638 -644 64.91%
NP 37,249 35,245 40,474 23,458 1,145 8,042 4,764 40.83%
-
NP to SH 37,856 35,245 40,474 23,458 1,145 6,726 4,488 42.62%
-
Tax Rate 25.85% 25.42% 24.59% 22.09% 78.50% 24.70% 11.91% -
Total Cost 294,546 228,788 192,153 97,864 54,044 122,650 68,250 27.56%
-
Net Worth 664,514 570,134 483,715 301,658 104,136 111,873 121,000 32.79%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - 6,883 3,138 3,797 -
Div Payout % - - - - 601.04% 46.66% 84.62% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 664,514 570,134 483,715 301,658 104,136 111,873 121,000 32.79%
NOSH 1,419,599 1,520,470 1,073,380 750,822 530,157 483,115 483,115 19.65%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 11.23% 13.35% 17.40% 19.34% 2.08% 6.15% 6.52% -
ROE 5.70% 6.18% 8.37% 7.78% 1.10% 6.01% 3.71% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 23.37 17.78 21.00 20.10 10.69 27.76 15.38 7.21%
EPS 2.67 2.61 4.25 3.83 0.24 1.43 0.95 18.77%
DPS 0.00 0.00 0.00 0.00 1.33 0.67 0.80 -
NAPS 0.4681 0.3839 0.4367 0.4998 0.2017 0.2376 0.2549 10.65%
Adjusted Per Share Value based on latest NOSH - 1,520,470
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 17.91 14.25 12.56 6.55 2.98 7.05 3.94 28.67%
EPS 2.04 1.90 2.18 1.27 0.06 0.36 0.24 42.81%
DPS 0.00 0.00 0.00 0.00 0.37 0.17 0.20 -
NAPS 0.3587 0.3078 0.2611 0.1628 0.0562 0.0604 0.0653 32.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.495 0.33 0.385 0.53 0.24 0.275 0.20 -
P/RPS 2.12 1.86 1.83 2.64 2.25 0.99 1.30 8.48%
P/EPS 18.56 13.91 10.54 13.64 108.19 19.25 21.15 -2.15%
EY 5.39 7.19 9.49 7.33 0.92 5.20 4.73 2.19%
DY 0.00 0.00 0.00 0.00 5.56 2.42 4.00 -
P/NAPS 1.06 0.86 0.88 1.06 1.19 1.16 0.78 5.24%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 28/11/23 29/11/22 18/11/21 30/11/20 22/11/19 23/11/18 -
Price 0.47 0.33 0.345 0.49 0.25 0.28 0.21 -
P/RPS 2.01 1.86 1.64 2.44 2.34 1.01 1.37 6.59%
P/EPS 17.63 13.91 9.44 12.61 112.70 19.60 22.21 -3.77%
EY 5.67 7.19 10.59 7.93 0.89 5.10 4.50 3.92%
DY 0.00 0.00 0.00 0.00 5.33 2.38 3.81 -
P/NAPS 1.00 0.86 0.79 0.98 1.24 1.18 0.82 3.35%

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