[NCT] QoQ TTM 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- -0.46%
YoY- 16.24%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 117,061 112,673 82,096 85,216 91,761 97,292 104,036 8.20%
PBT 13,305 12,907 6,964 9,445 10,121 14,108 15,038 -7.85%
Tax -3,204 -2,777 -1,597 -47 -100 -257 -526 234.63%
NP 10,101 10,130 5,367 9,398 10,021 13,851 14,512 -21.51%
-
NP to SH 9,607 9,943 5,472 8,953 8,994 12,762 13,179 -19.04%
-
Tax Rate 24.08% 21.52% 22.93% 0.50% 0.99% 1.82% 3.50% -
Total Cost 106,960 102,543 76,729 75,818 81,740 83,441 89,524 12.63%
-
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 2,353 2,353 2,848 2,848 2,848 2,848 - -
Div Payout % 24.50% 23.67% 52.05% 31.81% 31.67% 22.32% - -
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 8.63% 8.99% 6.54% 11.03% 10.92% 14.24% 13.95% -
ROE 8.39% 8.74% 4.96% 7.40% 7.38% 10.58% 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 24.88 23.93 17.29 17.95 19.32 20.50 21.88 8.96%
EPS 2.04 2.11 1.15 1.89 1.89 2.69 2.77 -18.49%
DPS 0.50 0.50 0.60 0.60 0.60 0.60 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 6.32 6.08 4.43 4.60 4.95 5.25 5.62 8.16%
EPS 0.52 0.54 0.30 0.48 0.49 0.69 0.71 -18.79%
DPS 0.13 0.13 0.15 0.15 0.15 0.15 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 0.94 0.84 1.16 1.11 1.06 1.05 1.10 -9.97%
P/EPS 11.51 9.47 17.36 10.60 10.82 8.00 8.66 20.94%
EY 8.69 10.56 5.76 9.43 9.24 12.50 11.55 -17.32%
DY 2.13 2.50 3.00 3.00 2.93 2.79 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 1.02 0.86 1.19 1.17 1.14 1.07 1.10 -4.92%
P/EPS 12.49 9.71 17.79 11.13 11.62 8.18 8.66 27.73%
EY 8.01 10.30 5.62 8.98 8.61 12.22 11.55 -21.70%
DY 1.96 2.44 2.93 2.86 2.73 2.73 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