[NCT] YoY Cumulative Quarter 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- 73.59%
YoY- 235.53%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 76,896 135,448 82,095 104,035 120,278 120,523 85,633 -1.77%
PBT 11,829 6,167 6,964 15,037 -2,598 18,596 9,188 4.29%
Tax -6,203 -2,547 -1,598 -526 -2,887 -2,503 -1,087 33.64%
NP 5,626 3,620 5,366 14,511 -5,485 16,093 8,101 -5.89%
-
NP to SH 5,626 2,842 5,472 13,179 -9,724 11,931 6,673 -2.80%
-
Tax Rate 52.44% 41.30% 22.95% 3.50% - 13.46% 11.83% -
Total Cost 71,270 131,828 76,729 89,524 125,763 104,430 77,532 -1.39%
-
Net Worth 111,423 94,280 110,272 120,983 110,053 123,349 94,266 2.82%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 5,288 2,357 2,849 - - - 3,421 7.52%
Div Payout % 94.00% 82.94% 52.07% - - - 51.28% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 111,423 94,280 110,272 120,983 110,053 123,349 94,266 2.82%
NOSH 530,157 497,615 483,115 483,115 483,116 482,398 342,166 7.56%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.32% 2.67% 6.54% 13.95% -4.56% 13.35% 9.46% -
ROE 5.05% 3.01% 4.96% 10.89% -8.84% 9.67% 7.08% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 14.54 28.73 17.29 21.88 24.90 24.98 25.03 -8.64%
EPS 1.12 0.60 1.16 2.78 -2.01 2.47 1.95 -8.81%
DPS 1.00 0.50 0.60 0.00 0.00 0.00 1.00 0.00%
NAPS 0.2107 0.20 0.2322 0.2545 0.2278 0.2557 0.2755 -4.36%
Adjusted Per Share Value based on latest NOSH - 483,115
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.15 7.31 4.43 5.62 6.49 6.51 4.62 -1.77%
EPS 0.30 0.15 0.30 0.71 -0.52 0.64 0.36 -2.99%
DPS 0.29 0.13 0.15 0.00 0.00 0.00 0.18 8.26%
NAPS 0.0601 0.0509 0.0595 0.0653 0.0594 0.0666 0.0509 2.80%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.325 0.26 0.20 0.24 0.18 0.265 0.29 -
P/RPS 2.24 0.90 1.16 1.10 0.72 1.06 1.16 11.58%
P/EPS 30.55 43.13 17.36 8.66 -8.94 10.71 14.87 12.73%
EY 3.27 2.32 5.76 11.55 -11.18 9.33 6.72 -11.30%
DY 3.08 1.92 3.00 0.00 0.00 0.00 3.45 -1.87%
P/NAPS 1.54 1.30 0.86 0.94 0.79 1.04 1.05 6.58%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 02/03/21 27/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.41 0.26 0.205 0.24 0.20 0.255 0.28 -
P/RPS 2.82 0.90 1.19 1.10 0.80 1.02 1.12 16.62%
P/EPS 38.54 43.13 17.79 8.66 -9.94 10.31 14.36 17.86%
EY 2.59 2.32 5.62 11.55 -10.06 9.70 6.97 -15.19%
DY 2.44 1.92 2.93 0.00 0.00 0.00 3.57 -6.14%
P/NAPS 1.95 1.30 0.88 0.94 0.88 1.00 1.02 11.39%

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