[NCT] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 111.01%
YoY- 255.76%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 81,664 66,942 119,610 35,504 37,428 27,334 30,454 17.85%
PBT 15,946 18,203 28,566 7,768 -1,844 2,908 5,389 19.80%
Tax -4,818 -5,368 -11,607 -3,001 -568 -1,114 436 -
NP 11,128 12,835 16,959 4,767 -2,412 1,794 5,825 11.38%
-
NP to SH 11,128 12,835 16,959 4,767 -2,203 2,106 5,587 12.16%
-
Tax Rate 30.21% 29.49% 40.63% 38.63% - 38.31% -8.09% -
Total Cost 70,536 54,107 102,651 30,737 39,840 25,540 24,629 19.15%
-
Net Worth 624,482 392,810 31,887,392 111,423 94,280 110,272 120,983 31.44%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 624,482 392,810 31,887,392 111,423 94,280 110,272 120,983 31.44%
NOSH 1,579,470 1,148,080 889,380 530,157 497,615 483,115 483,115 21.81%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.63% 19.17% 14.18% 13.43% -6.44% 6.56% 19.13% -
ROE 1.78% 3.27% 0.05% 4.28% -2.34% 1.91% 4.62% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.28 7.41 18.54 6.71 7.94 5.76 6.41 -3.17%
EPS 0.70 1.42 2.63 0.90 -0.47 0.44 1.18 -8.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.4347 49.43 0.2107 0.20 0.2322 0.2545 7.98%
Adjusted Per Share Value based on latest NOSH - 889,380
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.17 4.24 7.57 2.25 2.37 1.73 1.93 17.83%
EPS 0.70 0.81 1.07 0.30 -0.14 0.13 0.35 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3953 0.2486 20.184 0.0705 0.0597 0.0698 0.0766 31.44%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.33 0.32 0.515 0.325 0.26 0.20 0.24 -
P/RPS 6.25 4.32 2.78 4.84 3.27 3.47 3.75 8.88%
P/EPS 45.90 22.53 19.59 36.05 -55.64 45.10 20.42 14.44%
EY 2.18 4.44 5.10 2.77 -1.80 2.22 4.90 -12.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.01 1.54 1.30 0.86 0.94 -2.24%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 22/02/22 02/03/21 27/02/20 28/02/19 28/02/18 -
Price 0.325 0.365 0.52 0.41 0.26 0.205 0.24 -
P/RPS 6.16 4.93 2.80 6.11 3.27 3.56 3.75 8.61%
P/EPS 45.20 25.70 19.78 45.48 -55.64 46.23 20.42 14.15%
EY 2.21 3.89 5.06 2.20 -1.80 2.16 4.90 -12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.01 1.95 1.30 0.88 0.94 -2.44%

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