[NCT] YoY TTM 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- -4.28%
YoY- -8.45%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 324,894 254,533 246,172 120,345 111,892 117,061 91,761 23.43%
PBT 63,077 54,338 62,649 24,402 -1,786 13,305 10,121 35.61%
Tax -19,954 -13,952 -18,535 -8,847 -1,261 -3,204 -100 141.53%
NP 43,123 40,386 44,114 15,555 -3,047 10,101 10,021 27.50%
-
NP to SH 43,123 40,386 44,114 15,555 -2,992 9,607 8,994 29.82%
-
Tax Rate 31.63% 25.68% 29.59% 36.26% - 24.08% 0.99% -
Total Cost 281,771 214,147 202,058 104,790 114,939 106,960 81,740 22.88%
-
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 2,353 2,848 -
Div Payout % - - - - 0.00% 24.50% 31.67% -
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 13.27% 15.87% 17.92% 12.93% -2.72% 8.63% 10.92% -
ROE 7.77% 9.18% 10.83% 7.08% -3.29% 8.39% 7.38% -
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 23.58 21.91 27.95 22.63 23.31 24.88 19.32 3.37%
EPS 3.13 3.48 5.01 2.93 -0.62 2.04 1.89 8.76%
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 17.54 13.74 13.29 6.50 6.04 6.32 4.95 23.44%
EPS 2.33 2.18 2.38 0.84 -0.16 0.52 0.49 29.64%
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 2.37 1.53 1.38 2.43 1.18 0.94 1.06 14.33%
P/EPS 17.89 9.64 7.69 18.80 -44.12 11.51 10.82 8.73%
EY 5.59 10.38 13.01 5.32 -2.27 8.69 9.24 -8.02%
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 2.14 1.60 1.52 2.45 1.31 1.02 1.14 11.05%
P/EPS 16.14 10.07 8.49 18.97 -48.93 12.49 11.62 5.62%
EY 6.20 9.93 11.79 5.27 -2.04 8.01 8.61 -5.32%
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