[NCT] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1.48%
YoY- 78.8%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 82,095 104,035 120,278 120,523 85,633 89,603 87,691 -1.09%
PBT 6,964 15,037 -2,598 18,596 9,188 14,089 8,758 -3.74%
Tax -1,598 -526 -2,887 -2,503 -1,087 -1,123 -912 9.79%
NP 5,366 14,511 -5,485 16,093 8,101 12,966 7,846 -6.13%
-
NP to SH 5,472 13,179 -9,724 11,931 6,673 12,968 7,831 -5.79%
-
Tax Rate 22.95% 3.50% - 13.46% 11.83% 7.97% 10.41% -
Total Cost 76,729 89,524 125,763 104,430 77,532 76,637 79,845 -0.66%
-
Net Worth 110,272 120,983 110,053 123,349 94,266 86,525 54,012 12.62%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,849 - - - 3,421 3,254 2,327 3.42%
Div Payout % 52.07% - - - 51.28% 25.09% 29.72% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 110,272 120,983 110,053 123,349 94,266 86,525 54,012 12.62%
NOSH 483,115 483,115 483,116 482,398 342,166 325,405 232,713 12.93%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.54% 13.95% -4.56% 13.35% 9.46% 14.47% 8.95% -
ROE 4.96% 10.89% -8.84% 9.67% 7.08% 14.99% 14.50% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.29 21.88 24.90 24.98 25.03 27.54 37.68 -12.17%
EPS 1.16 2.78 -2.01 2.47 1.95 4.02 2.45 -11.71%
DPS 0.60 0.00 0.00 0.00 1.00 1.00 1.00 -8.15%
NAPS 0.2322 0.2545 0.2278 0.2557 0.2755 0.2659 0.2321 0.00%
Adjusted Per Share Value based on latest NOSH - 483,968
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.43 5.62 6.49 6.51 4.62 4.84 4.73 -1.08%
EPS 0.30 0.71 -0.52 0.64 0.36 0.70 0.42 -5.45%
DPS 0.15 0.00 0.00 0.00 0.18 0.18 0.13 2.41%
NAPS 0.0595 0.0653 0.0594 0.0666 0.0509 0.0467 0.0292 12.58%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.20 0.24 0.18 0.265 0.29 0.27 0.22 -
P/RPS 1.16 1.10 0.72 1.06 1.16 0.98 0.58 12.24%
P/EPS 17.36 8.66 -8.94 10.71 14.87 6.78 6.54 17.66%
EY 5.76 11.55 -11.18 9.33 6.72 14.76 15.30 -15.01%
DY 3.00 0.00 0.00 0.00 3.45 3.70 4.55 -6.70%
P/NAPS 0.86 0.94 0.79 1.04 1.05 1.02 0.95 -1.64%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.205 0.24 0.20 0.255 0.28 0.29 0.22 -
P/RPS 1.19 1.10 0.80 1.02 1.12 1.05 0.58 12.71%
P/EPS 17.79 8.66 -9.94 10.31 14.36 7.28 6.54 18.14%
EY 5.62 11.55 -10.06 9.70 6.97 13.74 15.30 -15.36%
DY 2.93 0.00 0.00 0.00 3.57 3.45 4.55 -7.06%
P/NAPS 0.88 0.94 0.88 1.00 1.02 1.09 0.95 -1.26%

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