[NCT] YoY TTM Result on 31-Mar-2023 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -2.31%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 313,024 244,956 246,583 89,989 116,598 112,673 97,292 21.48%
PBT 59,388 57,938 60,515 10,546 389 12,907 14,108 27.04%
Tax -16,588 -15,746 -18,022 -4,887 -1,797 -2,777 -257 100.15%
NP 42,800 42,192 42,493 5,659 -1,408 10,130 13,851 20.66%
-
NP to SH 42,800 42,192 42,493 5,659 -1,818 9,943 12,762 22.32%
-
Tax Rate 27.93% 27.18% 29.78% 46.34% 461.95% 21.52% 1.82% -
Total Cost 270,224 202,764 204,090 84,330 118,006 102,543 83,441 21.61%
-
Net Worth 547,469 489,170 404,464 124,247 96,169 113,826 120,663 28.63%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - 4,800 - 2,353 2,848 -
Div Payout % - - - 84.83% - 23.67% 22.32% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 547,469 489,170 404,464 124,247 96,169 113,826 120,663 28.63%
NOSH 1,579,470 1,352,620 981,380 603,380 497,615 483,115 483,115 21.80%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.67% 17.22% 17.23% 6.29% -1.21% 8.99% 14.24% -
ROE 7.82% 8.63% 10.51% 4.55% -1.89% 8.74% 10.58% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 22.69 20.41 27.74 16.93 24.05 23.93 20.50 1.70%
EPS 3.10 3.51 4.78 1.06 -0.38 2.11 2.69 2.39%
DPS 0.00 0.00 0.00 0.90 0.00 0.50 0.60 -
NAPS 0.3968 0.4075 0.455 0.2338 0.1984 0.2418 0.2542 7.69%
Adjusted Per Share Value based on latest NOSH - 1,352,620
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 16.90 13.22 13.31 4.86 6.29 6.08 5.25 21.49%
EPS 2.31 2.28 2.29 0.31 -0.10 0.54 0.69 22.28%
DPS 0.00 0.00 0.00 0.26 0.00 0.13 0.15 -
NAPS 0.2955 0.2641 0.2183 0.0671 0.0519 0.0614 0.0651 28.64%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.445 0.375 0.405 0.60 0.24 0.20 0.215 -
P/RPS 1.96 1.84 1.46 3.54 1.00 0.84 1.05 10.95%
P/EPS 14.35 10.67 8.47 56.34 -63.99 9.47 8.00 10.21%
EY 6.97 9.37 11.80 1.77 -1.56 10.56 12.50 -9.26%
DY 0.00 0.00 0.00 1.51 0.00 2.50 2.79 -
P/NAPS 1.12 0.92 0.89 2.57 1.21 0.83 0.85 4.70%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 31/05/23 30/05/22 27/05/21 19/06/20 16/05/19 18/05/18 -
Price 0.525 0.355 0.395 0.64 0.235 0.205 0.22 -
P/RPS 2.31 1.74 1.42 3.78 0.98 0.86 1.07 13.67%
P/EPS 16.92 10.10 8.26 60.10 -62.66 9.71 8.18 12.86%
EY 5.91 9.90 12.10 1.66 -1.60 10.30 12.22 -11.39%
DY 0.00 0.00 0.00 1.41 0.00 2.44 2.73 -
P/NAPS 1.32 0.87 0.87 2.74 1.18 0.85 0.87 7.18%

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