[NESTCON] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[NESTCON] NESTCON BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -42.05%
YoY- -52.05%
Quarter Report
Latest QR
Upcoming QR
NESTCON's Result
NESTCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 461,518 422,573 398,744 377,052 358,261 334,637 360,780 17.78%
PBT -18,674 6,406 13,344 11,308 12,803 10,089 14,000 -
Tax 3,114 -2,456 -4,436 -4,232 -592 -2,538 -4,608 -
NP -15,560 3,950 8,908 7,076 12,211 7,550 9,392 -
-
NP to SH -15,348 4,164 9,070 7,076 12,211 7,550 9,392 -
-
Tax Rate - 38.34% 33.24% 37.42% 4.62% 25.16% 32.91% -
Total Cost 477,078 418,622 389,836 369,976 346,050 327,086 351,388 22.54%
-
Net Worth 120,432 137,932 128,764 128,764 128,764 122,326 122,326 -1.03%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 120,432 137,932 128,764 128,764 128,764 122,326 122,326 -1.03%
NOSH 669,072 656,822 643,822 643,822 643,822 643,822 643,822 2.59%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -3.37% 0.93% 2.23% 1.88% 3.41% 2.26% 2.60% -
ROE -12.74% 3.02% 7.04% 5.50% 9.48% 6.17% 7.68% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 68.98 64.34 61.93 58.56 55.65 51.98 56.04 14.81%
EPS -2.29 0.64 1.40 1.08 1.90 1.17 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.21 0.20 0.20 0.20 0.19 0.19 -3.53%
Adjusted Per Share Value based on latest NOSH - 643,822
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 64.57 59.13 55.79 52.76 50.13 46.82 50.48 17.78%
EPS -2.15 0.58 1.27 0.99 1.71 1.06 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1685 0.193 0.1802 0.1802 0.1802 0.1712 0.1712 -1.05%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.445 0.425 0.41 0.505 0.39 0.385 0.32 -
P/RPS 0.65 0.66 0.66 0.86 0.70 0.74 0.57 9.12%
P/EPS -19.40 67.04 29.10 45.95 20.56 32.83 21.94 -
EY -5.15 1.49 3.44 2.18 4.86 3.05 4.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.02 2.05 2.52 1.95 2.03 1.68 29.20%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 24/11/22 25/08/22 30/05/22 28/02/22 30/11/21 25/08/21 -
Price 0.455 0.465 0.40 0.475 0.565 0.40 0.345 -
P/RPS 0.66 0.72 0.65 0.81 1.02 0.77 0.62 4.24%
P/EPS -19.84 73.35 28.39 43.22 29.79 34.11 23.65 -
EY -5.04 1.36 3.52 2.31 3.36 2.93 4.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.21 2.00 2.38 2.83 2.11 1.82 24.48%

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