[NCT] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 96.39%
YoY- 514.17%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 279,689 241,413 210,602 76,896 135,448 82,095 104,035 17.90%
PBT 51,390 58,456 51,149 11,829 6,167 6,964 15,037 22.71%
Tax -13,828 -15,265 -16,596 -6,203 -2,547 -1,598 -526 72.39%
NP 37,562 43,191 34,553 5,626 3,620 5,366 14,511 17.16%
-
NP to SH 37,562 43,191 34,553 5,626 2,842 5,472 13,179 19.06%
-
Tax Rate 26.91% 26.11% 32.45% 52.44% 41.30% 22.95% 3.50% -
Total Cost 242,127 198,222 176,049 71,270 131,828 76,729 89,524 18.02%
-
Net Worth 624,482 392,810 31,887,392 111,423 94,280 110,272 120,983 31.44%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 5,288 2,357 2,849 - -
Div Payout % - - - 94.00% 82.94% 52.07% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 624,482 392,810 31,887,392 111,423 94,280 110,272 120,983 31.44%
NOSH 1,579,470 1,148,080 889,380 530,157 497,615 483,115 483,115 21.81%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.43% 17.89% 16.41% 7.32% 2.67% 6.54% 13.95% -
ROE 6.01% 11.00% 0.11% 5.05% 3.01% 4.96% 10.89% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 18.07 26.72 32.65 14.54 28.73 17.29 21.88 -3.13%
EPS 2.66 4.30 5.27 1.12 0.60 1.16 2.78 -0.73%
DPS 0.00 0.00 0.00 1.00 0.50 0.60 0.00 -
NAPS 0.4035 0.4347 49.43 0.2107 0.20 0.2322 0.2545 7.98%
Adjusted Per Share Value based on latest NOSH - 889,380
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.10 13.03 11.37 4.15 7.31 4.43 5.62 17.89%
EPS 2.03 2.33 1.87 0.30 0.15 0.30 0.71 19.12%
DPS 0.00 0.00 0.00 0.29 0.13 0.15 0.00 -
NAPS 0.3371 0.212 17.2127 0.0601 0.0509 0.0595 0.0653 31.44%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.33 0.32 0.515 0.325 0.26 0.20 0.24 -
P/RPS 1.83 1.20 1.58 2.24 0.90 1.16 1.10 8.84%
P/EPS 13.60 6.69 9.62 30.55 43.13 17.36 8.66 7.80%
EY 7.35 14.94 10.40 3.27 2.32 5.76 11.55 -7.25%
DY 0.00 0.00 0.00 3.08 1.92 3.00 0.00 -
P/NAPS 0.82 0.74 0.01 1.54 1.30 0.86 0.94 -2.24%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 22/02/22 02/03/21 27/02/20 28/02/19 28/02/18 -
Price 0.325 0.365 0.52 0.41 0.26 0.205 0.24 -
P/RPS 1.80 1.37 1.59 2.82 0.90 1.19 1.10 8.55%
P/EPS 13.39 7.64 9.71 38.54 43.13 17.79 8.66 7.52%
EY 7.47 13.10 10.30 2.59 2.32 5.62 11.55 -7.00%
DY 0.00 0.00 0.00 2.44 1.92 2.93 0.00 -
P/NAPS 0.81 0.84 0.01 1.95 1.30 0.88 0.94 -2.44%

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