[NCT] YoY 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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 210,602 76,896 135,448 82,095 104,035 120,278 120,523 9.73%
PBT 51,149 11,829 6,167 6,964 15,037 -2,598 18,596 18.35%
Tax -16,596 -6,203 -2,547 -1,598 -526 -2,887 -2,503 37.02%
NP 34,553 5,626 3,620 5,366 14,511 -5,485 16,093 13.56%
-
NP to SH 34,553 5,626 2,842 5,472 13,179 -9,724 11,931 19.37%
-
Tax Rate 32.45% 52.44% 41.30% 22.95% 3.50% - 13.46% -
Total Cost 176,049 71,270 131,828 76,729 89,524 125,763 104,430 9.08%
-
Net Worth 31,887,392 111,423 94,280 110,272 120,983 110,053 123,349 152.18%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 5,288 2,357 2,849 - - - -
Div Payout % - 94.00% 82.94% 52.07% - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 31,887,392 111,423 94,280 110,272 120,983 110,053 123,349 152.18%
NOSH 889,380 530,157 497,615 483,115 483,115 483,116 482,398 10.72%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 16.41% 7.32% 2.67% 6.54% 13.95% -4.56% 13.35% -
ROE 0.11% 5.05% 3.01% 4.96% 10.89% -8.84% 9.67% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 32.65 14.54 28.73 17.29 21.88 24.90 24.98 4.55%
EPS 5.27 1.12 0.60 1.16 2.78 -2.01 2.47 13.44%
DPS 0.00 1.00 0.50 0.60 0.00 0.00 0.00 -
NAPS 49.43 0.2107 0.20 0.2322 0.2545 0.2278 0.2557 140.26%
Adjusted Per Share Value based on latest NOSH - 483,115
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.37 4.15 7.31 4.43 5.62 6.49 6.51 9.73%
EPS 1.87 0.30 0.15 0.30 0.71 -0.52 0.64 19.54%
DPS 0.00 0.29 0.13 0.15 0.00 0.00 0.00 -
NAPS 17.2127 0.0601 0.0509 0.0595 0.0653 0.0594 0.0666 152.17%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.515 0.325 0.26 0.20 0.24 0.18 0.265 -
P/RPS 1.58 2.24 0.90 1.16 1.10 0.72 1.06 6.87%
P/EPS 9.62 30.55 43.13 17.36 8.66 -8.94 10.71 -1.77%
EY 10.40 3.27 2.32 5.76 11.55 -11.18 9.33 1.82%
DY 0.00 3.08 1.92 3.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.54 1.30 0.86 0.94 0.79 1.04 -53.85%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 02/03/21 27/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.52 0.41 0.26 0.205 0.24 0.20 0.255 -
P/RPS 1.59 2.82 0.90 1.19 1.10 0.80 1.02 7.67%
P/EPS 9.71 38.54 43.13 17.79 8.66 -9.94 10.31 -0.99%
EY 10.30 2.59 2.32 5.62 11.55 -10.06 9.70 1.00%
DY 0.00 2.44 1.92 2.93 0.00 0.00 0.00 -
P/NAPS 0.01 1.95 1.30 0.88 0.94 0.88 1.00 -53.55%

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