[NCT] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 132.41%
YoY- -14.67%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 158,604 113,399 100,279 64,709 42,305 67,786 32,821 29.99%
PBT 32,966 21,279 25,397 13,897 107 8,061 1,721 63.50%
Tax -11,092 -4,966 -6,279 -4,340 -478 -1,765 -160 102.55%
NP 21,874 16,313 19,118 9,557 -371 6,296 1,561 55.20%
-
NP to SH 21,874 16,313 19,118 9,557 -371 5,463 1,328 59.44%
-
Tax Rate 33.65% 23.34% 24.72% 31.23% 446.73% 21.90% 9.30% -
Total Cost 136,730 97,086 81,161 55,152 42,676 61,490 31,260 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 - - - - 4,800 2,352 2,849 -
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 3.94% 3.71% 4.70% 4.35% -0.41% 4.77% 1.09% -
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 11.51 9.76 11.39 12.17 8.81 14.41 6.91 8.86%
EPS 1.59 1.14 2.11 1.74 -0.07 1.16 0.28 33.53%
DPS 0.00 0.00 0.00 0.00 1.00 0.50 0.60 -
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 - 1,377,620
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.56 6.12 5.41 3.49 2.28 3.66 1.77 30.01%
EPS 1.18 0.88 1.03 0.52 -0.02 0.29 0.07 60.05%
DPS 0.00 0.00 0.00 0.00 0.26 0.13 0.15 -
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 4.86 3.43 3.38 4.52 3.12 1.63 2.97 8.54%
P/EPS 35.28 23.86 17.74 30.60 -355.82 20.24 73.31 -11.46%
EY 2.83 4.19 5.64 3.27 -0.28 4.94 1.36 12.97%
DY 0.00 0.00 0.00 0.00 3.64 2.13 2.93 -
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 4.39 3.59 3.73 4.56 3.46 1.77 3.18 5.51%
P/EPS 31.81 24.93 19.58 30.88 -394.63 21.96 78.68 -13.99%
EY 3.14 4.01 5.11 3.24 -0.25 4.55 1.27 16.26%
DY 0.00 0.00 0.00 0.00 3.28 1.96 2.73 -
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