[NCT] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 55,000 51,457 15,476 25,353 44,203 13,626 20,370 17.99% YoY % 6.89% 232.50% -38.96% -42.64% 224.40% -33.11% - Horiz. % 270.00% 252.61% 75.97% 124.46% 217.00% 66.89% 100.00%
PBT 9,309 9,827 461 528 6,307 364 1,294 38.92% YoY % -5.27% 2,031.67% -12.69% -91.63% 1,632.69% -71.87% - Horiz. % 719.40% 759.43% 35.63% 40.80% 487.40% 28.13% 100.00%
Tax -2,290 -1,809 -383 -482 -1,233 -53 -322 38.65% YoY % -26.59% -372.32% 20.54% 60.91% -2,226.42% 83.54% - Horiz. % 711.18% 561.80% 118.94% 149.69% 382.92% 16.46% 100.00%
NP 7,019 8,018 78 46 5,074 311 972 39.01% YoY % -12.46% 10,179.49% 69.57% -99.09% 1,531.51% -68.00% - Horiz. % 722.12% 824.90% 8.02% 4.73% 522.02% 32.00% 100.00%
NP to SH 7,019 8,018 78 46 4,706 235 652 48.57% YoY % -12.46% 10,179.49% 69.57% -99.02% 1,902.55% -63.96% - Horiz. % 1,076.53% 1,229.75% 11.96% 7.06% 721.78% 36.04% 100.00%
Tax Rate 24.60 % 18.41 % 83.08 % 91.29 % 19.55 % 14.56 % 24.88 % -0.19% YoY % 33.62% -77.84% -8.99% 366.96% 34.27% -41.48% - Horiz. % 98.87% 74.00% 333.92% 366.92% 78.58% 58.52% 100.00%
Total Cost 47,981 43,439 15,398 25,307 39,129 13,315 19,398 16.28% YoY % 10.46% 182.11% -39.16% -35.32% 193.87% -31.36% - Horiz. % 247.35% 223.94% 79.38% 130.46% 201.72% 68.64% 100.00%
Net Worth 489,170 404,464 124,247 96,169 113,826 120,663 110,633 28.10% YoY % 20.94% 225.53% 29.20% -15.51% -5.67% 9.07% - Horiz. % 442.15% 365.59% 112.31% 86.93% 102.89% 109.07% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - 2,353 2,848 - - YoY % 0.00% 0.00% 0.00% 0.00% -17.36% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 82.64% 100.00% -
Div Payout % - % - % - % - % 50.02 % 1,211.95 % - % - YoY % 0.00% 0.00% 0.00% 0.00% -95.87% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 4.13% 100.00% -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 489,170 404,464 124,247 96,169 113,826 120,663 110,633 28.10% YoY % 20.94% 225.53% 29.20% -15.51% -5.67% 9.07% - Horiz. % 442.15% 365.59% 112.31% 86.93% 102.89% 109.07% 100.00%
NOSH 1,200,418 888,933 531,426 484,723 470,747 474,680 483,116 16.37% YoY % 35.04% 67.27% 9.63% 2.97% -0.83% -1.75% - Horiz. % 248.47% 184.00% 110.00% 100.33% 97.44% 98.25% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.76 % 15.58 % 0.50 % 0.18 % 11.48 % 2.28 % 4.77 % 17.81% YoY % -18.10% 3,016.00% 177.78% -98.43% 403.51% -52.20% - Horiz. % 267.51% 326.62% 10.48% 3.77% 240.67% 47.80% 100.00%
ROE 1.43 % 1.98 % 0.06 % 0.05 % 4.13 % 0.19 % 0.59 % 15.89% YoY % -27.78% 3,200.00% 20.00% -98.79% 2,073.68% -67.80% - Horiz. % 242.37% 335.59% 10.17% 8.47% 700.00% 32.20% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.58 5.79 2.91 5.23 9.39 2.87 4.22 1.37% YoY % -20.90% 98.97% -44.36% -44.30% 227.18% -31.99% - Horiz. % 108.53% 137.20% 68.96% 123.93% 222.51% 68.01% 100.00%
EPS 0.58 0.90 0.01 0.01 1.00 0.05 0.13 28.29% YoY % -35.56% 8,900.00% 0.00% -99.00% 1,900.00% -61.54% - Horiz. % 446.15% 692.31% 7.69% 7.69% 769.23% 38.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.60 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% -16.67% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 83.33% 100.00% -
NAPS 0.4075 0.4550 0.2338 0.1984 0.2418 0.2542 0.2290 10.08% YoY % -10.44% 94.61% 17.84% -17.95% -4.88% 11.00% - Horiz. % 177.95% 198.69% 102.10% 86.64% 105.59% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,579,470 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.48 3.26 0.98 1.61 2.80 0.86 1.29 17.98% YoY % 6.75% 232.65% -39.13% -42.50% 225.58% -33.33% - Horiz. % 269.77% 252.71% 75.97% 124.81% 217.05% 66.67% 100.00%
EPS 0.44 0.51 0.00 0.00 0.30 0.01 0.04 49.10% YoY % -13.73% 0.00% 0.00% 0.00% 2,900.00% -75.00% - Horiz. % 1,100.00% 1,275.00% 0.00% 0.00% 750.00% 25.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.15 0.18 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% -16.67% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 83.33% 100.00% -
NAPS 0.3097 0.2561 0.0787 0.0609 0.0721 0.0764 0.0700 28.11% YoY % 20.93% 225.41% 29.23% -15.53% -5.63% 9.14% - Horiz. % 442.43% 365.86% 112.43% 87.00% 103.00% 109.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.3750 0.4050 0.6000 0.2400 0.2000 0.2150 0.2350 -
P/RPS 8.18 7.00 20.60 4.59 2.13 7.49 5.57 6.61% YoY % 16.86% -66.02% 348.80% 115.49% -71.56% 34.47% - Horiz. % 146.86% 125.67% 369.84% 82.41% 38.24% 134.47% 100.00%
P/EPS 64.13 44.90 4,087.89 2,528.99 20.01 434.28 174.13 -15.33% YoY % 42.83% -98.90% 61.64% 12,538.63% -95.39% 149.40% - Horiz. % 36.83% 25.79% 2,347.61% 1,452.36% 11.49% 249.40% 100.00%
EY 1.56 2.23 0.02 0.04 5.00 0.23 0.57 18.26% YoY % -30.04% 11,050.00% -50.00% -99.20% 2,073.91% -59.65% - Horiz. % 273.68% 391.23% 3.51% 7.02% 877.19% 40.35% 100.00%
DY 0.00 0.00 0.00 0.00 2.50 2.79 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% -10.39% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 89.61% 100.00% -
P/NAPS 0.92 0.89 2.57 1.21 0.83 0.85 1.03 -1.86% YoY % 3.37% -65.37% 112.40% 45.78% -2.35% -17.48% - Horiz. % 89.32% 86.41% 249.51% 117.48% 80.58% 82.52% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 27/05/21 19/06/20 16/05/19 18/05/18 30/05/17 -
Price 0.3550 0.3950 0.6400 0.2350 0.2050 0.2200 0.2300 -
P/RPS 7.75 6.82 21.98 4.49 2.18 7.66 5.45 6.04% YoY % 13.64% -68.97% 389.53% 105.96% -71.54% 40.55% - Horiz. % 142.20% 125.14% 403.30% 82.39% 40.00% 140.55% 100.00%
P/EPS 60.71 43.79 4,360.42 2,476.30 20.51 444.38 170.42 -15.80% YoY % 38.64% -99.00% 76.09% 11,973.62% -95.38% 160.76% - Horiz. % 35.62% 25.70% 2,558.63% 1,453.06% 12.03% 260.76% 100.00%
EY 1.65 2.28 0.02 0.04 4.88 0.23 0.59 18.69% YoY % -27.63% 11,300.00% -50.00% -99.18% 2,021.74% -61.02% - Horiz. % 279.66% 386.44% 3.39% 6.78% 827.12% 38.98% 100.00%
DY 0.00 0.00 0.00 0.00 2.44 2.73 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% -10.62% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 89.38% 100.00% -
P/NAPS 0.87 0.87 2.74 1.18 0.85 0.87 1.00 -2.29% YoY % 0.00% -68.25% 132.20% 38.82% -2.30% -13.00% - Horiz. % 87.00% 87.00% 274.00% 118.00% 85.00% 87.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
NCT Alliance Berhad (F.k.a Grand-Flo Berhad) - Quarterly Results 31.03.2022.pdf 
