[NCT] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -29.53%
YoY- 345.13%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 120,345 111,892 117,061 91,761 92,396 146,401 102,346 2.73%
PBT 24,402 -1,786 13,305 10,121 -805 15,904 13,760 10.00%
Tax -8,847 -1,261 -3,204 -100 -1,311 -3,635 -1,911 29.06%
NP 15,555 -3,047 10,101 10,021 -2,116 12,269 11,849 4.63%
-
NP to SH 15,555 -2,992 9,607 8,994 -3,669 6,154 9,971 7.68%
-
Tax Rate 36.26% - 24.08% 0.99% - 22.86% 13.89% -
Total Cost 104,790 114,939 106,960 81,740 94,512 134,132 90,497 2.47%
-
Net Worth 219,671 90,821 114,499 121,816 88,506 121,890 108,102 12.53%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 4,800 2,353 2,848 - - 3,700 -
Div Payout % - 0.00% 24.50% 31.67% - - 37.11% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 219,671 90,821 114,499 121,816 88,506 121,890 108,102 12.53%
NOSH 603,380 503,657 483,115 483,115 483,116 483,115 470,214 4.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.93% -2.72% 8.63% 10.92% -2.29% 8.38% 11.58% -
ROE 7.08% -3.29% 8.39% 7.38% -4.15% 5.05% 9.22% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 22.63 23.31 24.88 19.32 19.13 30.30 21.77 0.64%
EPS 2.93 -0.62 2.04 1.89 -0.76 1.27 2.12 5.53%
DPS 0.00 1.00 0.50 0.60 0.00 0.00 0.79 -
NAPS 0.4131 0.1892 0.2434 0.2565 0.1832 0.2523 0.2299 10.25%
Adjusted Per Share Value based on latest NOSH - 483,115
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.50 6.04 6.32 4.95 4.99 7.90 5.52 2.75%
EPS 0.84 -0.16 0.52 0.49 -0.20 0.33 0.54 7.63%
DPS 0.00 0.26 0.13 0.15 0.00 0.00 0.20 -
NAPS 0.1186 0.049 0.0618 0.0658 0.0478 0.0658 0.0584 12.52%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.55 0.275 0.235 0.205 0.23 0.245 0.285 -
P/RPS 2.43 1.18 0.94 1.06 1.20 0.81 1.31 10.83%
P/EPS 18.80 -44.12 11.51 10.82 -30.29 19.23 13.44 5.74%
EY 5.32 -2.27 8.69 9.24 -3.30 5.20 7.44 -5.43%
DY 0.00 3.64 2.13 2.93 0.00 0.00 2.76 -
P/NAPS 1.33 1.45 0.97 0.80 1.26 0.97 1.24 1.17%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 07/09/21 25/08/20 15/08/19 24/08/18 24/08/17 26/08/16 25/08/15 -
Price 0.555 0.305 0.255 0.22 0.265 0.21 0.25 -
P/RPS 2.45 1.31 1.02 1.14 1.39 0.69 1.15 13.42%
P/EPS 18.97 -48.93 12.49 11.62 -34.89 16.49 11.79 8.24%
EY 5.27 -2.04 8.01 8.61 -2.87 6.07 8.48 -7.61%
DY 0.00 3.28 1.96 2.73 0.00 0.00 3.15 -
P/NAPS 1.34 1.61 1.05 0.86 1.45 0.83 1.09 3.49%

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