Highlights

[MCT] YoY Quarter Result on 2019-09-30 [#3]

Stock [MCT]: MCT BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     567.61%    YoY -     -9.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Revenue 140,896 125,792 134,090 150,166 70,062 0 93,651 6.01%
  YoY % 12.01% -6.19% -10.71% 114.33% 0.00% 0.00% -
  Horiz. % 150.45% 134.32% 143.18% 160.35% 74.81% 0.00% 100.00%
PBT 26,149 26,442 13,635 27,649 -9,306 1,165 5,854 23.83%
  YoY % -1.11% 93.93% -50.69% 397.11% -898.80% -80.10% -
  Horiz. % 446.69% 451.69% 232.92% 472.31% -158.97% 19.90% 100.00%
Tax -8,207 -6,147 -8,429 -8,318 1,041 0 -1,314 29.90%
  YoY % -33.51% 27.07% -1.33% -899.04% 0.00% 0.00% -
  Horiz. % 624.58% 467.81% 641.48% 633.03% -79.22% -0.00% 100.00%
NP 17,942 20,295 5,206 19,331 -8,265 1,165 4,540 21.68%
  YoY % -11.59% 289.84% -73.07% 333.89% -809.44% -74.34% -
  Horiz. % 395.20% 447.03% 114.67% 425.79% -182.05% 25.66% 100.00%
NP to SH 18,426 20,304 5,207 19,331 -8,262 1,165 4,540 22.15%
  YoY % -9.25% 289.94% -73.06% 333.97% -809.18% -74.34% -
  Horiz. % 405.86% 447.22% 114.69% 425.79% -181.98% 25.66% 100.00%
Tax Rate 31.39 % 23.25 % 61.82 % 30.08 % - % - % 22.45 % 4.90%
  YoY % 35.01% -62.39% 105.52% 0.00% 0.00% 0.00% -
  Horiz. % 139.82% 103.56% 275.37% 133.99% 0.00% 0.00% 100.00%
Total Cost 122,954 105,497 128,884 130,835 78,327 -1,165 89,111 4.70%
  YoY % 16.55% -18.15% -1.49% 67.04% 6,823.35% -101.31% -
  Horiz. % 137.98% 118.39% 144.63% 146.82% 87.90% -1.31% 100.00%
Net Worth 909,893 874,197 0 707,431 4,399 150,799 207,349 23.51%
  YoY % 4.08% 0.00% 0.00% 15,978.00% -97.08% -27.27% -
  Horiz. % 438.82% 421.60% 0.00% 341.18% 2.12% 72.73% 100.00%
Dividend
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Net Worth 909,893 874,197 0 707,431 4,399 150,799 207,349 23.51%
  YoY % 4.08% 0.00% 0.00% 15,978.00% -97.08% -27.27% -
  Horiz. % 438.82% 421.60% 0.00% 341.18% 2.12% 72.73% 100.00%
NOSH 1,456,995 1,456,995 1,418,874 1,334,777 220,000 235,625 235,625 29.71%
  YoY % 0.00% 2.69% 6.30% 506.72% -6.63% 0.00% -
  Horiz. % 618.35% 618.35% 602.17% 566.48% 93.37% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
NP Margin 12.73 % 16.13 % 3.88 % 12.87 % -11.80 % 0.00 % 4.85 % 14.77%
  YoY % -21.08% 315.72% -69.85% 209.07% 0.00% 0.00% -
  Horiz. % 262.47% 332.58% 80.00% 265.36% -243.30% 0.00% 100.00%
ROE 2.03 % 2.32 % - % 2.73 % -187.77 % 0.77 % 2.19 % -1.08%
  YoY % -12.50% 0.00% 0.00% 101.45% -24,485.72% -64.84% -
  Horiz. % 92.69% 105.94% 0.00% 124.66% -8,573.97% 35.16% 100.00%
Per Share
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
RPS 9.67 8.63 9.45 11.25 31.85 - 39.75 -18.28%
  YoY % 12.05% -8.68% -16.00% -64.68% 0.00% 0.00% -
  Horiz. % 24.33% 21.71% 23.77% 28.30% 80.13% 0.00% 100.00%
EPS 1.26 1.39 0.39 1.45 -0.80 0.49 1.93 -5.91%
  YoY % -9.35% 256.41% -73.10% 281.25% -263.27% -74.61% -
  Horiz. % 65.28% 72.02% 20.21% 75.13% -41.45% 25.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6245 0.6000 0.0000 0.5300 0.0200 0.6400 0.8800 -4.78%
  YoY % 4.08% 0.00% 0.00% 2,550.00% -96.88% -27.27% -
  Horiz. % 70.97% 68.18% 0.00% 60.23% 2.27% 72.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,995
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
RPS 9.67 8.63 9.20 10.31 4.81 - 6.43 6.00%
  YoY % 12.05% -6.20% -10.77% 114.35% 0.00% 0.00% -
  Horiz. % 150.39% 134.21% 143.08% 160.34% 74.81% 0.00% 100.00%
EPS 1.26 1.39 0.36 1.33 -0.57 0.08 0.31 22.17%
  YoY % -9.35% 286.11% -72.93% 333.33% -812.50% -74.19% -
  Horiz. % 406.45% 448.39% 116.13% 429.03% -183.87% 25.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6245 0.6000 0.0000 0.4855 0.0030 0.1035 0.1423 23.52%
  YoY % 4.08% 0.00% 0.00% 16,083.33% -97.10% -27.27% -
  Horiz. % 438.86% 421.64% 0.00% 341.18% 2.11% 72.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Date 30/09/19 28/09/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 -
Price 0.2050 0.7700 1.1700 1.2300 0.6200 0.6450 1.0800 -
P/RPS 2.12 8.92 12.38 10.93 1.95 0.00 2.72 -3.50%
  YoY % -76.23% -27.95% 13.27% 460.51% 0.00% 0.00% -
  Horiz. % 77.94% 327.94% 455.15% 401.84% 71.69% 0.00% 100.00%
P/EPS 16.21 55.25 318.82 84.93 -16.51 130.45 56.05 -16.24%
  YoY % -70.66% -82.67% 275.39% 614.42% -112.66% 132.74% -
  Horiz. % 28.92% 98.57% 568.81% 151.53% -29.46% 232.74% 100.00%
EY 6.17 1.81 0.31 1.18 -6.06 0.77 1.78 19.42%
  YoY % 240.88% 483.87% -73.73% 119.47% -887.01% -56.74% -
  Horiz. % 346.63% 101.69% 17.42% 66.29% -340.45% 43.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 1.28 0.00 2.32 31.00 1.01 1.23 -17.13%
  YoY % -74.22% 0.00% 0.00% -92.52% 2,969.31% -17.89% -
  Horiz. % 26.83% 104.07% 0.00% 188.62% 2,520.33% 82.11% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 CAGR
Date 21/11/19 14/11/18 26/05/17 25/05/16 07/05/15 30/10/13 09/11/12 -
Price 0.2000 0.6550 0.9400 1.2000 1.3200 0.6750 1.1100 -
P/RPS 2.07 7.59 9.95 10.67 4.14 0.00 2.79 -4.17%
  YoY % -72.73% -23.72% -6.75% 157.73% 0.00% 0.00% -
  Horiz. % 74.19% 272.04% 356.63% 382.44% 148.39% 0.00% 100.00%
P/EPS 15.81 47.00 256.14 82.86 -35.15 136.52 57.61 -16.86%
  YoY % -66.36% -81.65% 209.12% 335.73% -125.75% 136.97% -
  Horiz. % 27.44% 81.58% 444.61% 143.83% -61.01% 236.97% 100.00%
EY 6.32 2.13 0.39 1.21 -2.85 0.73 1.74 20.22%
  YoY % 196.71% 446.15% -67.77% 142.46% -490.41% -58.05% -
  Horiz. % 363.22% 122.41% 22.41% 69.54% -163.79% 41.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 1.09 0.00 2.26 66.00 1.05 1.26 -17.78%
  YoY % -70.64% 0.00% 0.00% -96.58% 6,185.71% -16.67% -
  Horiz. % 25.40% 86.51% 0.00% 179.37% 5,238.10% 83.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers