[NCT] QoQ 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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 317,208 353,340 279,689 264,033 226,798 220,000 241,413 19.98%
PBT 65,932 69,228 51,390 47,258 42,558 37,236 58,456 8.36%
Tax -22,184 -20,200 -13,828 -12,013 -9,932 -9,160 -15,265 28.32%
NP 43,748 49,028 37,562 35,245 32,626 28,076 43,191 0.85%
-
NP to SH 43,748 49,028 37,562 35,245 32,626 28,076 43,191 0.85%
-
Tax Rate 33.65% 29.18% 26.91% 25.42% 23.34% 24.60% 26.11% -
Total Cost 273,460 304,312 242,127 228,788 194,172 191,924 198,222 23.94%
-
Net Worth 555,143 547,469 624,482 570,134 439,842 489,170 392,810 25.96%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 555,143 547,469 624,482 570,134 439,842 489,170 392,810 25.96%
NOSH 1,580,877 1,579,470 1,579,470 1,520,470 1,377,620 1,352,620 1,148,080 23.79%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.79% 13.88% 13.43% 13.35% 14.39% 12.76% 17.89% -
ROE 7.88% 8.96% 6.01% 6.18% 7.42% 5.74% 11.00% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 23.02 25.61 18.07 17.78 19.52 18.33 26.72 -9.46%
EPS 3.18 3.52 2.66 2.61 2.28 2.32 4.30 -18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4029 0.3968 0.4035 0.3839 0.3786 0.4075 0.4347 -4.94%
Adjusted Per Share Value based on latest NOSH - 1,520,470
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.12 19.07 15.10 14.25 12.24 11.88 13.03 19.98%
EPS 2.36 2.65 2.03 1.90 1.76 1.52 2.33 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2997 0.2955 0.3371 0.3078 0.2374 0.2641 0.212 25.98%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.56 0.445 0.33 0.33 0.335 0.375 0.32 -
P/RPS 2.43 1.74 1.83 1.86 1.72 2.05 1.20 60.12%
P/EPS 17.64 12.52 13.60 13.91 11.93 16.03 6.69 90.97%
EY 5.67 7.99 7.35 7.19 8.38 6.24 14.94 -47.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.12 0.82 0.86 0.88 0.92 0.74 52.29%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 28/05/24 27/02/24 28/11/23 22/08/23 31/05/23 23/02/23 -
Price 0.505 0.525 0.325 0.33 0.35 0.355 0.365 -
P/RPS 2.19 2.05 1.80 1.86 1.79 1.94 1.37 36.75%
P/EPS 15.91 14.77 13.39 13.91 12.46 15.18 7.64 63.14%
EY 6.29 6.77 7.47 7.19 8.02 6.59 13.10 -38.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.32 0.81 0.86 0.92 0.87 0.84 30.37%

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