[NCT] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 84.1%
YoY- 1948.2%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 248,847 198,025 174,471 90,992 41,392 98,020 54,761 28.66%
PBT 37,679 35,444 40,253 22,583 3,995 8,011 4,056 44.93%
Tax -9,742 -9,010 -9,897 -4,989 -3,136 -1,979 -483 64.91%
NP 27,937 26,434 30,356 17,594 859 6,032 3,573 40.83%
-
NP to SH 28,392 26,434 30,356 17,594 859 5,045 3,366 42.62%
-
Tax Rate 25.86% 25.42% 24.59% 22.09% 78.50% 24.70% 11.91% -
Total Cost 220,910 171,591 144,115 73,398 40,533 91,988 51,188 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 - - - - 5,162 2,354 2,848 -
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 1,419,600 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 4.27% 4.64% 6.28% 5.83% 0.82% 4.51% 2.78% -
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 17.53 13.33 15.75 15.08 8.02 20.82 11.54 7.20%
EPS 2.00 1.96 3.19 2.87 0.18 1.07 0.71 18.82%
DPS 0.00 0.00 0.00 0.00 1.00 0.50 0.60 -
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 - 750,822
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 13.43 10.69 9.42 4.91 2.23 5.29 2.96 28.63%
EPS 1.53 1.43 1.64 0.95 0.05 0.27 0.18 42.81%
DPS 0.00 0.00 0.00 0.00 0.28 0.13 0.15 -
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 2.82 2.47 2.44 3.52 2.99 1.32 1.73 8.47%
P/EPS 24.75 18.54 14.05 18.18 144.25 25.67 28.21 -2.15%
EY 4.04 5.39 7.12 5.50 0.69 3.90 3.55 2.17%
DY 0.00 0.00 0.00 0.00 4.17 1.82 3.00 -
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 2.68 2.47 2.19 3.25 3.12 1.35 1.82 6.65%
P/EPS 23.50 18.54 12.59 16.81 150.26 26.13 29.62 -3.78%
EY 4.26 5.39 7.94 5.95 0.67 3.83 3.38 3.92%
DY 0.00 0.00 0.00 0.00 4.00 1.79 2.86 -
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