[NCT] QoQ 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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 254,533 244,956 241,413 294,081 246,172 246,583 210,602 13.50%
PBT 54,338 57,938 58,456 68,819 62,649 60,515 51,149 4.12%
Tax -13,952 -15,746 -15,265 -21,504 -18,535 -18,022 -16,596 -10.95%
NP 40,386 42,192 43,191 47,315 44,114 42,493 34,553 10.99%
-
NP to SH 40,386 42,192 43,191 47,315 44,114 42,493 34,553 10.99%
-
Tax Rate 25.68% 27.18% 26.11% 31.25% 29.59% 29.78% 32.45% -
Total Cost 214,147 202,764 198,222 246,766 202,058 204,090 176,049 13.99%
-
Net Worth 439,842 489,170 392,810 483,715 407,173 404,464 31,887,392 -94.29%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 439,842 489,170 392,810 483,715 407,173 404,464 31,887,392 -94.29%
NOSH 1,377,620 1,352,620 1,148,080 1,073,380 981,380 981,380 889,380 33.98%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 15.87% 17.22% 17.89% 16.09% 17.92% 17.23% 16.41% -
ROE 9.18% 8.63% 11.00% 9.78% 10.83% 10.51% 0.11% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.91 20.41 26.72 26.55 27.95 27.74 32.65 -23.40%
EPS 3.48 3.51 4.78 4.27 5.01 4.78 5.36 -25.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3786 0.4075 0.4347 0.4367 0.4623 0.455 49.43 -96.14%
Adjusted Per Share Value based on latest NOSH - 1,073,380
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.74 13.22 13.03 15.87 13.29 13.31 11.37 13.49%
EPS 2.18 2.28 2.33 2.55 2.38 2.29 1.87 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2374 0.2641 0.212 0.2611 0.2198 0.2183 17.2127 -94.29%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.335 0.375 0.32 0.385 0.385 0.405 0.515 -
P/RPS 1.53 1.84 1.20 1.45 1.38 1.46 1.58 -2.12%
P/EPS 9.64 10.67 6.69 9.01 7.69 8.47 9.62 0.13%
EY 10.38 9.37 14.94 11.10 13.01 11.80 10.40 -0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.74 0.88 0.83 0.89 0.01 1894.72%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 31/05/23 23/02/23 29/11/22 29/08/22 30/05/22 22/02/22 -
Price 0.35 0.355 0.365 0.345 0.425 0.395 0.52 -
P/RPS 1.60 1.74 1.37 1.30 1.52 1.42 1.59 0.42%
P/EPS 10.07 10.10 7.64 8.08 8.49 8.26 9.71 2.46%
EY 9.93 9.90 13.10 12.38 11.79 12.10 10.30 -2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.87 0.84 0.79 0.92 0.87 0.01 1954.88%

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