[NCT] YoY Cumulative Quarter 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- 153.46%
YoY- -55.66%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 90,992 41,392 98,020 54,761 73,582 98,539 80,379 2.08%
PBT 22,583 3,995 8,011 4,056 9,648 -2,659 13,130 9.45%
Tax -4,989 -3,136 -1,979 -483 -962 -2,642 -1,871 17.74%
NP 17,594 859 6,032 3,573 8,686 -5,301 11,259 7.71%
-
NP to SH 17,594 859 5,045 3,366 7,592 -9,160 8,818 12.18%
-
Tax Rate 22.09% 78.50% 24.70% 11.91% 9.97% - 14.25% -
Total Cost 73,398 40,533 91,988 51,188 64,896 103,840 69,120 1.00%
-
Net Worth 301,658 104,136 111,873 121,000 116,914 110,343 114,498 17.50%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 5,162 2,354 2,848 - - - -
Div Payout % - 601.04% 46.66% 84.62% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 301,658 104,136 111,873 121,000 116,914 110,343 114,498 17.50%
NOSH 750,822 530,157 483,115 483,115 483,115 483,115 483,115 7.61%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 19.34% 2.08% 6.15% 6.52% 11.80% -5.38% 14.01% -
ROE 5.83% 0.82% 4.51% 2.78% 6.49% -8.30% 7.70% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 15.08 8.02 20.82 11.54 15.23 20.40 16.64 -1.62%
EPS 2.87 0.18 1.07 0.71 1.57 -1.90 1.83 7.78%
DPS 0.00 1.00 0.50 0.60 0.00 0.00 0.00 -
NAPS 0.4998 0.2017 0.2376 0.2549 0.242 0.2284 0.237 13.22%
Adjusted Per Share Value based on latest NOSH - 483,115
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.91 2.23 5.29 2.96 3.97 5.32 4.34 2.07%
EPS 0.95 0.05 0.27 0.18 0.41 -0.49 0.48 12.03%
DPS 0.00 0.28 0.13 0.15 0.00 0.00 0.00 -
NAPS 0.1628 0.0562 0.0604 0.0653 0.0631 0.0596 0.0618 17.50%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.53 0.24 0.275 0.20 0.255 0.205 0.27 -
P/RPS 3.52 2.99 1.32 1.73 1.67 1.01 1.62 13.79%
P/EPS 18.18 144.25 25.67 28.21 16.23 -10.81 14.79 3.49%
EY 5.50 0.69 3.90 3.55 6.16 -9.25 6.76 -3.37%
DY 0.00 4.17 1.82 3.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.19 1.16 0.78 1.05 0.90 1.14 -1.20%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 30/11/20 22/11/19 23/11/18 28/11/17 25/11/16 19/11/15 -
Price 0.49 0.25 0.28 0.21 0.24 0.205 0.27 -
P/RPS 3.25 3.12 1.35 1.82 1.58 1.01 1.62 12.29%
P/EPS 16.81 150.26 26.13 29.62 15.27 -10.81 14.79 2.15%
EY 5.95 0.67 3.83 3.38 6.55 -9.25 6.76 -2.10%
DY 0.00 4.00 1.79 2.86 0.00 0.00 0.00 -
P/NAPS 0.98 1.24 1.18 0.82 0.99 0.90 1.14 -2.48%

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