[NCT] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 21.93%
YoY- -58.48%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 130,693 135,572 176,812 82,095 73,014 65,642 54,504 79.05%
PBT 10,681 16,122 25,228 6,964 5,408 3,442 1,456 277.08%
Tax -2,638 -3,530 -4,932 -1,598 -644 -320 -212 436.15%
NP 8,042 12,592 20,296 5,366 4,764 3,122 1,244 246.63%
-
NP to SH 6,726 10,926 18,824 5,472 4,488 2,656 940 270.87%
-
Tax Rate 24.70% 21.90% 19.55% 22.95% 11.91% 9.30% 14.56% -
Total Cost 122,650 122,980 156,516 76,729 68,250 62,520 53,260 74.29%
-
Net Worth 111,873 114,499 113,826 110,272 121,000 121,816 120,663 -4.91%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,138 4,704 9,414 2,849 3,797 5,699 11,392 -57.63%
Div Payout % 46.66% 43.05% 50.02% 52.07% 84.62% 214.57% 1,211.95% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 111,873 114,499 113,826 110,272 121,000 121,816 120,663 -4.91%
NOSH 483,115 483,115 483,115 483,115 483,115 483,115 483,115 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.15% 9.29% 11.48% 6.54% 6.52% 4.76% 2.28% -
ROE 6.01% 9.54% 16.54% 4.96% 3.71% 2.18% 0.78% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.76 28.82 37.56 17.29 15.38 13.82 11.48 80.06%
EPS 1.43 2.32 4.00 1.16 0.95 0.56 0.20 270.69%
DPS 0.67 1.00 2.00 0.60 0.80 1.20 2.40 -57.25%
NAPS 0.2376 0.2434 0.2418 0.2322 0.2549 0.2565 0.2542 -4.39%
Adjusted Per Share Value based on latest NOSH - 483,115
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.05 7.32 9.54 4.43 3.94 3.54 2.94 79.05%
EPS 0.36 0.59 1.02 0.30 0.24 0.14 0.05 272.42%
DPS 0.17 0.25 0.51 0.15 0.20 0.31 0.61 -57.30%
NAPS 0.0604 0.0618 0.0614 0.0595 0.0653 0.0658 0.0651 -4.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.275 0.235 0.20 0.20 0.20 0.205 0.215 -
P/RPS 0.99 0.82 0.53 1.16 1.30 1.48 1.87 -34.53%
P/EPS 19.25 10.12 5.00 17.36 21.15 36.66 108.57 -68.40%
EY 5.20 9.88 19.99 5.76 4.73 2.73 0.92 216.97%
DY 2.42 4.26 10.00 3.00 4.00 5.85 11.16 -63.87%
P/NAPS 1.16 0.97 0.83 0.86 0.78 0.80 0.85 23.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 15/08/19 16/05/19 28/02/19 23/11/18 24/08/18 18/05/18 -
Price 0.28 0.255 0.205 0.205 0.21 0.22 0.22 -
P/RPS 1.01 0.88 0.55 1.19 1.37 1.59 1.92 -34.80%
P/EPS 19.60 10.98 5.13 17.79 22.21 39.34 111.10 -68.51%
EY 5.10 9.11 19.51 5.62 4.50 2.54 0.90 217.51%
DY 2.38 3.92 9.76 2.93 3.81 5.45 10.91 -63.72%
P/NAPS 1.18 1.05 0.85 0.88 0.82 0.86 0.87 22.50%

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