[NCT] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 7.26%
YoY- 111.6%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 330,511 264,967 294,081 126,496 101,790 125,354 85,216 25.32%
PBT 53,625 53,647 68,819 30,351 1,001 10,920 9,445 33.53%
Tax -14,560 -14,378 -21,504 -7,990 -2,553 -3,094 -47 159.89%
NP 39,065 39,269 47,315 22,361 -1,552 7,826 9,398 26.77%
-
NP to SH 39,520 39,269 47,315 22,361 -1,343 7,151 8,953 28.04%
-
Tax Rate 27.15% 26.80% 31.25% 26.33% 255.04% 28.33% 0.50% -
Total Cost 291,446 225,698 246,766 104,135 103,342 117,528 75,818 25.13%
-
Net Worth 744,164 570,134 483,715 301,658 104,136 111,873 121,000 35.31%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - 4,800 2,353 2,848 -
Div Payout % - - - - 0.00% 32.91% 31.81% -
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 744,164 570,134 483,715 301,658 104,136 111,873 121,000 35.31%
NOSH 1,589,756 1,520,470 1,073,380 750,822 530,157 483,115 483,115 21.93%
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 11.82% 14.82% 16.09% 17.68% -1.52% 6.24% 11.03% -
ROE 5.31% 6.89% 9.78% 7.41% -1.29% 6.39% 7.40% -
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 20.79 17.84 26.55 20.96 19.72 26.62 17.95 2.47%
EPS 2.49 2.64 4.27 3.70 -0.26 1.52 1.89 4.69%
DPS 0.00 0.00 0.00 0.00 0.93 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 - 1,073,380
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 17.84 14.30 15.87 6.83 5.49 6.77 4.60 25.31%
EPS 2.13 2.12 2.55 1.21 -0.07 0.39 0.48 28.16%
DPS 0.00 0.00 0.00 0.00 0.26 0.13 0.15 -
NAPS 0.4017 0.3078 0.2611 0.1628 0.0562 0.0604 0.0653 35.32%
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 2.38 1.85 1.45 2.53 1.22 1.03 1.11 13.54%
P/EPS 19.91 12.48 9.01 14.31 -92.26 18.11 10.60 11.06%
EY 5.02 8.01 11.10 6.99 -1.08 5.52 9.43 -9.96%
DY 0.00 0.00 0.00 0.00 3.87 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 2.26 1.85 1.30 2.34 1.27 1.05 1.17 11.58%
P/EPS 18.91 12.48 8.08 13.23 -96.11 18.44 11.13 9.22%
EY 5.29 8.01 12.38 7.56 -1.04 5.42 8.98 -8.43%
DY 0.00 0.00 0.00 0.00 3.72 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