[NCT] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 81.71%
YoY- -22.09%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 246,583 89,989 116,598 112,673 97,292 109,048 125,273 11.94%
PBT 60,515 10,546 389 12,907 14,108 -3,054 14,124 27.42%
Tax -18,022 -4,887 -1,797 -2,777 -257 -2,552 -2,526 38.72%
NP 42,493 5,659 -1,408 10,130 13,851 -5,606 11,598 24.14%
-
NP to SH 42,493 5,659 -1,818 9,943 12,762 -9,172 7,053 34.87%
-
Tax Rate 29.78% 46.34% 461.95% 21.52% 1.82% - 17.88% -
Total Cost 204,090 84,330 118,006 102,543 83,441 114,654 113,675 10.24%
-
Net Worth 404,464 124,247 96,169 113,826 120,663 110,633 126,200 21.41%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - 4,800 - 2,353 2,848 - - -
Div Payout % - 84.83% - 23.67% 22.32% - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 404,464 124,247 96,169 113,826 120,663 110,633 126,200 21.41%
NOSH 981,380 603,380 497,615 483,115 483,115 483,116 483,115 12.53%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 17.23% 6.29% -1.21% 8.99% 14.24% -5.14% 9.26% -
ROE 10.51% 4.55% -1.89% 8.74% 10.58% -8.29% 5.59% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 27.74 16.93 24.05 23.93 20.50 22.57 25.05 1.71%
EPS 4.78 1.06 -0.38 2.11 2.69 -1.90 1.41 22.55%
DPS 0.00 0.90 0.00 0.50 0.60 0.00 0.00 -
NAPS 0.455 0.2338 0.1984 0.2418 0.2542 0.229 0.2524 10.31%
Adjusted Per Share Value based on latest NOSH - 483,115
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 13.31 4.86 6.29 6.08 5.25 5.89 6.76 11.94%
EPS 2.29 0.31 -0.10 0.54 0.69 -0.50 0.38 34.88%
DPS 0.00 0.26 0.00 0.13 0.15 0.00 0.00 -
NAPS 0.2183 0.0671 0.0519 0.0614 0.0651 0.0597 0.0681 21.41%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.405 0.60 0.24 0.20 0.215 0.235 0.245 -
P/RPS 1.46 3.54 1.00 0.84 1.05 1.04 0.98 6.86%
P/EPS 8.47 56.34 -63.99 9.47 8.00 -12.38 17.37 -11.27%
EY 11.80 1.77 -1.56 10.56 12.50 -8.08 5.76 12.69%
DY 0.00 1.51 0.00 2.50 2.79 0.00 0.00 -
P/NAPS 0.89 2.57 1.21 0.83 0.85 1.03 0.97 -1.42%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 27/05/21 19/06/20 16/05/19 18/05/18 30/05/17 24/05/16 -
Price 0.395 0.64 0.235 0.205 0.22 0.23 0.255 -
P/RPS 1.42 3.78 0.98 0.86 1.07 1.02 1.02 5.66%
P/EPS 8.26 60.10 -62.66 9.71 8.18 -12.11 18.08 -12.23%
EY 12.10 1.66 -1.60 10.30 12.22 -8.25 5.53 13.93%
DY 0.00 1.41 0.00 2.44 2.73 0.00 0.00 -
P/NAPS 0.87 2.74 1.18 0.85 0.87 1.00 1.01 -2.45%

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