[NCT] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 71.11%
YoY- 235.53%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 85,216 91,761 97,292 104,036 95,320 92,396 109,048 -15.14%
PBT 9,445 10,121 14,108 15,038 10,361 -805 -3,054 -
Tax -47 -100 -257 -526 -1,174 -1,311 -2,552 -93.00%
NP 9,398 10,021 13,851 14,512 9,187 -2,116 -5,606 -
-
NP to SH 8,953 8,994 12,762 13,179 7,702 -3,669 -9,172 -
-
Tax Rate 0.50% 0.99% 1.82% 3.50% 11.33% - - -
Total Cost 75,818 81,740 83,441 89,524 86,133 94,512 114,654 -24.07%
-
Net Worth 121,000 121,816 120,663 120,983 116,914 88,506 110,633 6.14%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,848 2,848 2,848 - - - - -
Div Payout % 31.81% 31.67% 22.32% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 121,000 121,816 120,663 120,983 116,914 88,506 110,633 6.14%
NOSH 483,115 483,115 483,115 483,115 483,116 483,116 483,116 -0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.03% 10.92% 14.24% 13.95% 9.64% -2.29% -5.14% -
ROE 7.40% 7.38% 10.58% 10.89% 6.59% -4.15% -8.29% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.95 19.32 20.50 21.88 19.73 19.13 22.57 -14.14%
EPS 1.89 1.89 2.69 2.77 1.59 -0.76 -1.90 -
DPS 0.60 0.60 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.2549 0.2565 0.2542 0.2545 0.242 0.1832 0.229 7.39%
Adjusted Per Share Value based on latest NOSH - 483,115
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.60 4.95 5.25 5.62 5.15 4.99 5.89 -15.18%
EPS 0.48 0.49 0.69 0.71 0.42 -0.20 -0.50 -
DPS 0.15 0.15 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.0653 0.0658 0.0651 0.0653 0.0631 0.0478 0.0597 6.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.20 0.205 0.215 0.24 0.255 0.23 0.235 -
P/RPS 1.11 1.06 1.05 1.10 1.29 1.20 1.04 4.43%
P/EPS 10.60 10.82 8.00 8.66 16.00 -30.29 -12.38 -
EY 9.43 9.24 12.50 11.55 6.25 -3.30 -8.08 -
DY 3.00 2.93 2.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.85 0.94 1.05 1.26 1.03 -16.90%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 18/05/18 28/02/18 28/11/17 24/08/17 30/05/17 -
Price 0.21 0.22 0.22 0.24 0.24 0.265 0.23 -
P/RPS 1.17 1.14 1.07 1.10 1.22 1.39 1.02 9.56%
P/EPS 11.13 11.62 8.18 8.66 15.05 -34.89 -12.11 -
EY 8.98 8.61 12.22 11.55 6.64 -2.87 -8.25 -
DY 2.86 2.73 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.87 0.94 0.99 1.45 1.00 -12.38%

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