[NCT] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 22.98%
YoY- 650.89%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 241,413 294,081 246,172 246,583 210,602 126,496 120,345 58.85%
PBT 58,456 68,819 62,649 60,515 51,149 30,351 24,402 78.74%
Tax -15,265 -21,504 -18,535 -18,022 -16,596 -7,990 -8,847 43.71%
NP 43,191 47,315 44,114 42,493 34,553 22,361 15,555 97.18%
-
NP to SH 43,191 47,315 44,114 42,493 34,553 22,361 15,555 97.18%
-
Tax Rate 26.11% 31.25% 29.59% 29.78% 32.45% 26.33% 36.26% -
Total Cost 198,222 246,766 202,058 204,090 176,049 104,135 104,790 52.77%
-
Net Worth 392,810 483,715 407,173 404,464 31,887,392 301,658 219,671 47.16%
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 392,810 483,715 407,173 404,464 31,887,392 301,658 219,671 47.16%
NOSH 1,148,080 1,073,380 981,380 981,380 889,380 750,822 603,380 53.37%
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 17.89% 16.09% 17.92% 17.23% 16.41% 17.68% 12.93% -
ROE 11.00% 9.78% 10.83% 10.51% 0.11% 7.41% 7.08% -
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 26.72 26.55 27.95 27.74 32.65 20.96 22.63 11.67%
EPS 4.78 4.27 5.01 4.78 5.36 3.70 2.93 38.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4347 0.4367 0.4623 0.455 49.43 0.4998 0.4131 3.44%
Adjusted Per Share Value based on latest NOSH - 981,380
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.03 15.87 13.29 13.31 11.37 6.83 6.50 58.78%
EPS 2.33 2.55 2.38 2.29 1.87 1.21 0.84 97.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.212 0.2611 0.2198 0.2183 17.2127 0.1628 0.1186 47.13%
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 0.32 0.385 0.385 0.405 0.515 0.53 0.55 -
P/RPS 1.20 1.45 1.38 1.46 1.58 2.53 2.43 -37.44%
P/EPS 6.69 9.01 7.69 8.47 9.62 14.31 18.80 -49.68%
EY 14.94 11.10 13.01 11.80 10.40 6.99 5.32 98.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.83 0.89 0.01 1.06 1.33 -32.27%
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 23/02/23 29/11/22 29/08/22 30/05/22 22/02/22 18/11/21 07/09/21 -
Price 0.365 0.345 0.425 0.395 0.52 0.49 0.555 -
P/RPS 1.37 1.30 1.52 1.42 1.59 2.34 2.45 -32.05%
P/EPS 7.64 8.08 8.49 8.26 9.71 13.23 18.97 -45.37%
EY 13.10 12.38 11.79 12.10 10.30 7.56 5.27 83.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.92 0.87 0.01 0.98 1.34 -26.69%

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