[NCT] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
07-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 6026.28%
YoY- 2676.01%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 317,208 226,798 200,558 129,418 84,610 135,572 65,642 29.99%
PBT 65,932 42,558 50,794 27,794 214 16,122 3,442 63.50%
Tax -22,184 -9,932 -12,558 -8,680 -956 -3,530 -320 102.55%
NP 43,748 32,626 38,236 19,114 -742 12,592 3,122 55.20%
-
NP to SH 43,748 32,626 38,236 19,114 -742 10,926 2,656 59.44%
-
Tax Rate 33.65% 23.34% 24.72% 31.23% 446.73% 21.90% 9.30% -
Total Cost 273,460 194,172 162,322 110,304 85,352 122,980 62,520 27.85%
-
Net Worth 555,143 439,842 407,173 219,671 90,821 114,499 121,816 28.73%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - 9,600 4,704 5,699 -
Div Payout % - - - - 0.00% 43.05% 214.57% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 555,143 439,842 407,173 219,671 90,821 114,499 121,816 28.73%
NOSH 1,580,877 1,377,620 981,380 603,380 503,657 483,115 483,115 21.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.79% 14.39% 19.06% 14.77% -0.88% 9.29% 4.76% -
ROE 7.88% 7.42% 9.39% 8.70% -0.82% 9.54% 2.18% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 23.02 19.52 22.77 24.34 17.63 28.82 13.82 8.86%
EPS 3.18 2.28 4.22 3.48 -0.14 2.32 0.56 33.53%
DPS 0.00 0.00 0.00 0.00 2.00 1.00 1.20 -
NAPS 0.4029 0.3786 0.4623 0.4131 0.1892 0.2434 0.2565 7.80%
Adjusted Per Share Value based on latest NOSH - 603,380
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.12 12.24 10.83 6.99 4.57 7.32 3.54 30.01%
EPS 2.36 1.76 2.06 1.03 -0.04 0.59 0.14 60.05%
DPS 0.00 0.00 0.00 0.00 0.52 0.25 0.31 -
NAPS 0.2997 0.2374 0.2198 0.1186 0.049 0.0618 0.0658 28.71%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.56 0.335 0.385 0.55 0.275 0.235 0.205 -
P/RPS 2.43 1.72 1.69 2.26 1.56 0.82 1.48 8.60%
P/EPS 17.64 11.93 8.87 15.30 -177.91 10.12 36.66 -11.46%
EY 5.67 8.38 11.28 6.54 -0.56 9.88 2.73 12.94%
DY 0.00 0.00 0.00 0.00 7.27 4.26 5.85 -
P/NAPS 1.39 0.88 0.83 1.33 1.45 0.97 0.80 9.63%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 22/08/23 29/08/22 07/09/21 25/08/20 15/08/19 24/08/18 -
Price 0.505 0.35 0.425 0.555 0.305 0.255 0.22 -
P/RPS 2.19 1.79 1.87 2.28 1.73 0.88 1.59 5.47%
P/EPS 15.91 12.46 9.79 15.44 -197.32 10.98 39.34 -13.99%
EY 6.29 8.02 10.21 6.48 -0.51 9.11 2.54 16.29%
DY 0.00 0.00 0.00 0.00 6.56 3.92 5.45 -
P/NAPS 1.25 0.92 0.92 1.34 1.61 1.05 0.86 6.42%

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