[NCT] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -3.38%
YoY- 6.82%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 246,172 120,345 111,892 117,061 91,761 92,396 146,401 9.04%
PBT 62,649 24,402 -1,786 13,305 10,121 -805 15,904 25.65%
Tax -18,535 -8,847 -1,261 -3,204 -100 -1,311 -3,635 31.17%
NP 44,114 15,555 -3,047 10,101 10,021 -2,116 12,269 23.76%
-
NP to SH 44,114 15,555 -2,992 9,607 8,994 -3,669 6,154 38.83%
-
Tax Rate 29.59% 36.26% - 24.08% 0.99% - 22.86% -
Total Cost 202,058 104,790 114,939 106,960 81,740 94,512 134,132 7.06%
-
Net Worth 407,173 219,671 90,821 114,499 121,816 88,506 121,890 22.25%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - 4,800 2,353 2,848 - - -
Div Payout % - - 0.00% 24.50% 31.67% - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 407,173 219,671 90,821 114,499 121,816 88,506 121,890 22.25%
NOSH 981,380 603,380 503,657 483,115 483,115 483,116 483,115 12.53%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 17.92% 12.93% -2.72% 8.63% 10.92% -2.29% 8.38% -
ROE 10.83% 7.08% -3.29% 8.39% 7.38% -4.15% 5.05% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 27.95 22.63 23.31 24.88 19.32 19.13 30.30 -1.33%
EPS 5.01 2.93 -0.62 2.04 1.89 -0.76 1.27 25.68%
DPS 0.00 0.00 1.00 0.50 0.60 0.00 0.00 -
NAPS 0.4623 0.4131 0.1892 0.2434 0.2565 0.1832 0.2523 10.61%
Adjusted Per Share Value based on latest NOSH - 483,115
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 13.29 6.50 6.04 6.32 4.95 4.99 7.90 9.05%
EPS 2.38 0.84 -0.16 0.52 0.49 -0.20 0.33 38.97%
DPS 0.00 0.00 0.26 0.13 0.15 0.00 0.00 -
NAPS 0.2198 0.1186 0.049 0.0618 0.0658 0.0478 0.0658 22.25%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.385 0.55 0.275 0.235 0.205 0.23 0.245 -
P/RPS 1.38 2.43 1.18 0.94 1.06 1.20 0.81 9.28%
P/EPS 7.69 18.80 -44.12 11.51 10.82 -30.29 19.23 -14.16%
EY 13.01 5.32 -2.27 8.69 9.24 -3.30 5.20 16.50%
DY 0.00 0.00 3.64 2.13 2.93 0.00 0.00 -
P/NAPS 0.83 1.33 1.45 0.97 0.80 1.26 0.97 -2.56%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 07/09/21 25/08/20 15/08/19 24/08/18 24/08/17 26/08/16 -
Price 0.425 0.555 0.305 0.255 0.22 0.265 0.21 -
P/RPS 1.52 2.45 1.31 1.02 1.14 1.39 0.69 14.06%
P/EPS 8.49 18.97 -48.93 12.49 11.62 -34.89 16.49 -10.46%
EY 11.79 5.27 -2.04 8.01 8.61 -2.87 6.07 11.69%
DY 0.00 0.00 3.28 1.96 2.73 0.00 0.00 -
P/NAPS 0.92 1.34 1.61 1.05 0.86 1.45 0.83 1.72%

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