[NCT] YoY Annualized Quarter 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- 5.85%
YoY- 72.54%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 264,033 232,628 121,322 55,189 130,693 73,014 98,109 17.93%
PBT 47,258 53,670 30,110 5,326 10,681 5,408 12,864 24.20%
Tax -12,013 -13,196 -6,652 -4,181 -2,638 -644 -1,282 45.17%
NP 35,245 40,474 23,458 1,145 8,042 4,764 11,581 20.37%
-
NP to SH 35,245 40,474 23,458 1,145 6,726 4,488 10,122 23.10%
-
Tax Rate 25.42% 24.59% 22.09% 78.50% 24.70% 11.91% 9.97% -
Total Cost 228,788 192,153 97,864 54,044 122,650 68,250 86,528 17.58%
-
Net Worth 570,134 483,715 301,658 104,136 111,873 121,000 116,914 30.20%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 6,883 3,138 3,797 - -
Div Payout % - - - 601.04% 46.66% 84.62% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 570,134 483,715 301,658 104,136 111,873 121,000 116,914 30.20%
NOSH 1,520,470 1,073,380 750,822 530,157 483,115 483,115 483,115 21.04%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 13.35% 17.40% 19.34% 2.08% 6.15% 6.52% 11.80% -
ROE 6.18% 8.37% 7.78% 1.10% 6.01% 3.71% 8.66% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.78 21.00 20.10 10.69 27.76 15.38 20.31 -2.19%
EPS 2.61 4.25 3.83 0.24 1.43 0.95 2.09 3.77%
DPS 0.00 0.00 0.00 1.33 0.67 0.80 0.00 -
NAPS 0.3839 0.4367 0.4998 0.2017 0.2376 0.2549 0.242 7.99%
Adjusted Per Share Value based on latest NOSH - 1,073,380
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.25 12.56 6.55 2.98 7.05 3.94 5.30 17.91%
EPS 1.90 2.18 1.27 0.06 0.36 0.24 0.55 22.93%
DPS 0.00 0.00 0.00 0.37 0.17 0.20 0.00 -
NAPS 0.3078 0.2611 0.1628 0.0562 0.0604 0.0653 0.0631 30.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.33 0.385 0.53 0.24 0.275 0.20 0.255 -
P/RPS 1.86 1.83 2.64 2.25 0.99 1.30 1.26 6.70%
P/EPS 13.91 10.54 13.64 108.19 19.25 21.15 12.17 2.25%
EY 7.19 9.49 7.33 0.92 5.20 4.73 8.22 -2.20%
DY 0.00 0.00 0.00 5.56 2.42 4.00 0.00 -
P/NAPS 0.86 0.88 1.06 1.19 1.16 0.78 1.05 -3.27%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 18/11/21 30/11/20 22/11/19 23/11/18 28/11/17 -
Price 0.33 0.345 0.49 0.25 0.28 0.21 0.24 -
P/RPS 1.86 1.64 2.44 2.34 1.01 1.37 1.18 7.87%
P/EPS 13.91 9.44 12.61 112.70 19.60 22.21 11.45 3.29%
EY 7.19 10.59 7.93 0.89 5.10 4.50 8.73 -3.18%
DY 0.00 0.00 0.00 5.33 2.38 3.81 0.00 -
P/NAPS 0.86 0.79 0.98 1.24 1.18 0.82 0.99 -2.31%

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