[NCT] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 68.98%
YoY- -55.66%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 135,572 176,812 82,095 73,014 65,642 54,504 104,035 19.36%
PBT 16,122 25,228 6,964 5,408 3,442 1,456 15,037 4.76%
Tax -3,530 -4,932 -1,598 -644 -320 -212 -526 257.03%
NP 12,592 20,296 5,366 4,764 3,122 1,244 14,511 -9.04%
-
NP to SH 10,926 18,824 5,472 4,488 2,656 940 13,179 -11.77%
-
Tax Rate 21.90% 19.55% 22.95% 11.91% 9.30% 14.56% 3.50% -
Total Cost 122,980 156,516 76,729 68,250 62,520 53,260 89,524 23.64%
-
Net Worth 114,499 113,826 110,272 121,000 121,816 120,663 120,983 -3.61%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,704 9,414 2,849 3,797 5,699 11,392 - -
Div Payout % 43.05% 50.02% 52.07% 84.62% 214.57% 1,211.95% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 114,499 113,826 110,272 121,000 121,816 120,663 120,983 -3.61%
NOSH 483,115 483,115 483,115 483,115 483,115 483,115 483,115 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.29% 11.48% 6.54% 6.52% 4.76% 2.28% 13.95% -
ROE 9.54% 16.54% 4.96% 3.71% 2.18% 0.78% 10.89% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.82 37.56 17.29 15.38 13.82 11.48 21.88 20.22%
EPS 2.32 4.00 1.16 0.95 0.56 0.20 2.78 -11.38%
DPS 1.00 2.00 0.60 0.80 1.20 2.40 0.00 -
NAPS 0.2434 0.2418 0.2322 0.2549 0.2565 0.2542 0.2545 -2.93%
Adjusted Per Share Value based on latest NOSH - 483,115
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.32 9.54 4.43 3.94 3.54 2.94 5.62 19.32%
EPS 0.59 1.02 0.30 0.24 0.14 0.05 0.71 -11.64%
DPS 0.25 0.51 0.15 0.20 0.31 0.61 0.00 -
NAPS 0.0618 0.0614 0.0595 0.0653 0.0658 0.0651 0.0653 -3.61%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.235 0.20 0.20 0.20 0.205 0.215 0.24 -
P/RPS 0.82 0.53 1.16 1.30 1.48 1.87 1.10 -17.82%
P/EPS 10.12 5.00 17.36 21.15 36.66 108.57 8.66 10.97%
EY 9.88 19.99 5.76 4.73 2.73 0.92 11.55 -9.91%
DY 4.26 10.00 3.00 4.00 5.85 11.16 0.00 -
P/NAPS 0.97 0.83 0.86 0.78 0.80 0.85 0.94 2.12%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 16/05/19 28/02/19 23/11/18 24/08/18 18/05/18 28/02/18 -
Price 0.255 0.205 0.205 0.21 0.22 0.22 0.24 -
P/RPS 0.88 0.55 1.19 1.37 1.59 1.92 1.10 -13.85%
P/EPS 10.98 5.13 17.79 22.21 39.34 111.10 8.66 17.19%
EY 9.11 19.51 5.62 4.50 2.54 0.90 11.55 -14.66%
DY 3.92 9.76 2.93 3.81 5.45 10.91 0.00 -
P/NAPS 1.05 0.85 0.88 0.82 0.86 0.87 0.94 7.67%

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