[NCT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 62.57%
YoY- -58.48%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 98,020 67,786 44,203 82,095 54,761 32,821 13,626 272.19%
PBT 8,011 8,061 6,307 6,964 4,056 1,721 364 683.86%
Tax -1,979 -1,765 -1,233 -1,598 -483 -160 -53 1014.69%
NP 6,032 6,296 5,074 5,366 3,573 1,561 311 620.58%
-
NP to SH 5,045 5,463 4,706 5,472 3,366 1,328 235 670.99%
-
Tax Rate 24.70% 21.90% 19.55% 22.95% 11.91% 9.30% 14.56% -
Total Cost 91,988 61,490 39,129 76,729 51,188 31,260 13,315 262.31%
-
Net Worth 111,873 114,499 113,826 110,272 121,000 121,816 120,663 -4.91%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,354 2,352 2,353 2,849 2,848 2,849 2,848 -11.91%
Div Payout % 46.66% 43.05% 50.02% 52.07% 84.62% 214.57% 1,211.95% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 111,873 114,499 113,826 110,272 121,000 121,816 120,663 -4.91%
NOSH 483,115 483,115 483,115 483,115 483,115 483,115 483,115 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.15% 9.29% 11.48% 6.54% 6.52% 4.76% 2.28% -
ROE 4.51% 4.77% 4.13% 4.96% 2.78% 1.09% 0.19% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.82 14.41 9.39 17.29 11.54 6.91 2.87 274.29%
EPS 1.07 1.16 1.00 1.16 0.71 0.28 0.05 669.36%
DPS 0.50 0.50 0.50 0.60 0.60 0.60 0.60 -11.43%
NAPS 0.2376 0.2434 0.2418 0.2322 0.2549 0.2565 0.2542 -4.39%
Adjusted Per Share Value based on latest NOSH - 483,115
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.20 4.29 2.80 5.19 3.47 2.08 0.86 272.74%
EPS 0.32 0.35 0.30 0.35 0.21 0.08 0.01 905.81%
DPS 0.15 0.15 0.15 0.18 0.18 0.18 0.18 -11.43%
NAPS 0.0708 0.0725 0.072 0.0698 0.0766 0.0771 0.0764 -4.94%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.275 0.235 0.20 0.20 0.20 0.205 0.215 -
P/RPS 1.32 1.63 2.13 1.16 1.73 2.97 7.49 -68.53%
P/EPS 25.67 20.24 20.01 17.36 28.21 73.31 434.28 -84.79%
EY 3.90 4.94 5.00 5.76 3.55 1.36 0.23 558.88%
DY 1.82 2.13 2.50 3.00 3.00 2.93 2.79 -24.76%
P/NAPS 1.16 0.97 0.83 0.86 0.78 0.80 0.85 23.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 15/08/19 16/05/19 28/02/19 23/11/18 24/08/18 18/05/18 -
Price 0.28 0.255 0.205 0.205 0.21 0.22 0.22 -
P/RPS 1.35 1.77 2.18 1.19 1.82 3.18 7.66 -68.53%
P/EPS 26.13 21.96 20.51 17.79 29.62 78.68 444.38 -84.85%
EY 3.83 4.55 4.88 5.62 3.38 1.27 0.23 550.98%
DY 1.79 1.96 2.44 2.93 2.86 2.73 2.73 -24.50%
P/NAPS 1.18 1.05 0.85 0.88 0.82 0.86 0.87 22.50%

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