[NCT] YoY TTM 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- -0.46%
YoY- 16.24%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 126,496 101,790 125,354 85,216 95,320 139,055 115,937 1.46%
PBT 30,351 1,001 10,920 9,445 10,361 2,870 16,238 10.97%
Tax -7,990 -2,553 -3,094 -47 -1,174 -3,284 -2,548 20.96%
NP 22,361 -1,552 7,826 9,398 9,187 -414 13,690 8.51%
-
NP to SH 22,361 -1,343 7,151 8,953 7,702 -5,996 10,953 12.61%
-
Tax Rate 26.33% 255.04% 28.33% 0.50% 11.33% 114.43% 15.69% -
Total Cost 104,135 103,342 117,528 75,818 86,133 139,469 102,247 0.30%
-
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 - 4,800 2,353 2,848 - - 3,700 -
Div Payout % - 0.00% 32.91% 31.81% - - 33.78% -
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 750,822 530,157 483,115 483,115 483,116 483,115 483,115 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 17.68% -1.52% 6.24% 11.03% 9.64% -0.30% 11.81% -
ROE 7.41% -1.29% 6.39% 7.40% 6.59% -5.43% 9.57% -
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 20.96 19.72 26.62 17.95 19.73 28.78 24.00 -2.22%
EPS 3.70 -0.26 1.52 1.89 1.59 -1.24 2.27 8.47%
DPS 0.00 0.93 0.50 0.60 0.00 0.00 0.77 -
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 6.83 5.49 6.77 4.60 5.15 7.51 6.26 1.46%
EPS 1.21 -0.07 0.39 0.48 0.42 -0.32 0.59 12.70%
DPS 0.00 0.26 0.13 0.15 0.00 0.00 0.20 -
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 2.53 1.22 1.03 1.11 1.29 0.71 1.13 14.36%
P/EPS 14.31 -92.26 18.11 10.60 16.00 -16.52 11.91 3.10%
EY 6.99 -1.08 5.52 9.43 6.25 -6.05 8.40 -3.01%
DY 0.00 3.87 1.82 3.00 0.00 0.00 2.84 -
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 2.34 1.27 1.05 1.17 1.22 0.71 1.13 12.88%
P/EPS 13.23 -96.11 18.44 11.13 15.05 -16.52 11.91 1.76%
EY 7.56 -1.04 5.42 8.98 6.64 -6.05 8.40 -1.73%
DY 0.00 3.72 1.79 2.86 0.00 0.00 2.84 -
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