[NCT] QoQ 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 135,448 125,354 117,061 112,673 82,096 85,216 91,761 29.54%
PBT 6,168 10,920 13,305 12,907 6,964 9,445 10,121 -28.05%
Tax -2,548 -3,094 -3,204 -2,777 -1,597 -47 -100 760.80%
NP 3,620 7,826 10,101 10,130 5,367 9,398 10,021 -49.18%
-
NP to SH 2,842 7,151 9,607 9,943 5,472 8,953 8,994 -53.51%
-
Tax Rate 41.31% 28.33% 24.08% 21.52% 22.93% 0.50% 0.99% -
Total Cost 131,828 117,528 106,960 102,543 76,729 75,818 81,740 37.40%
-
Net Worth 94,280 111,873 114,499 113,826 110,272 121,000 121,816 -15.66%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 2,353 2,353 2,353 2,353 2,848 2,848 2,848 -11.92%
Div Payout % 82.82% 32.91% 24.50% 23.67% 52.05% 31.81% 31.67% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 94,280 111,873 114,499 113,826 110,272 121,000 121,816 -15.66%
NOSH 497,615 483,115 483,115 483,115 483,115 483,115 483,115 1.98%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.67% 6.24% 8.63% 8.99% 6.54% 11.03% 10.92% -
ROE 3.01% 6.39% 8.39% 8.74% 4.96% 7.40% 7.38% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.73 26.62 24.88 23.93 17.29 17.95 19.32 30.18%
EPS 0.60 1.52 2.04 2.11 1.15 1.89 1.89 -53.36%
DPS 0.50 0.50 0.50 0.50 0.60 0.60 0.60 -11.41%
NAPS 0.20 0.2376 0.2434 0.2418 0.2322 0.2549 0.2565 -15.24%
Adjusted Per Share Value based on latest NOSH - 483,115
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.57 7.93 7.41 7.13 5.19 5.39 5.81 29.48%
EPS 0.18 0.45 0.61 0.63 0.35 0.57 0.57 -53.52%
DPS 0.15 0.15 0.15 0.15 0.18 0.18 0.18 -11.41%
NAPS 0.0597 0.0708 0.0725 0.072 0.0698 0.0766 0.0771 -15.63%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.26 0.275 0.235 0.20 0.20 0.20 0.205 -
P/RPS 0.90 1.03 0.94 0.84 1.16 1.11 1.06 -10.30%
P/EPS 43.13 18.11 11.51 9.47 17.36 10.60 10.82 150.76%
EY 2.32 5.52 8.69 10.56 5.76 9.43 9.24 -60.10%
DY 1.92 1.82 2.13 2.50 3.00 3.00 2.93 -24.49%
P/NAPS 1.30 1.16 0.97 0.83 0.86 0.78 0.80 38.09%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 22/11/19 15/08/19 16/05/19 28/02/19 23/11/18 24/08/18 -
Price 0.26 0.28 0.255 0.205 0.205 0.21 0.22 -
P/RPS 0.90 1.05 1.02 0.86 1.19 1.17 1.14 -14.54%
P/EPS 43.13 18.44 12.49 9.71 17.79 11.13 11.62 139.15%
EY 2.32 5.42 8.01 10.30 5.62 8.98 8.61 -58.18%
DY 1.92 1.79 1.96 2.44 2.93 2.86 2.73 -20.86%
P/NAPS 1.30 1.18 1.05 0.85 0.88 0.82 0.86 31.61%

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