[NCT] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 20.38%
YoY- -181.5%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 135,448 82,095 104,035 120,278 120,523 85,633 89,603 7.12%
PBT 6,167 6,964 15,037 -2,598 18,596 9,188 14,089 -12.85%
Tax -2,547 -1,598 -526 -2,887 -2,503 -1,087 -1,123 14.61%
NP 3,620 5,366 14,511 -5,485 16,093 8,101 12,966 -19.14%
-
NP to SH 2,842 5,472 13,179 -9,724 11,931 6,673 12,968 -22.34%
-
Tax Rate 41.30% 22.95% 3.50% - 13.46% 11.83% 7.97% -
Total Cost 131,828 76,729 89,524 125,763 104,430 77,532 76,637 9.45%
-
Net Worth 94,280 110,272 120,983 110,053 123,349 94,266 86,525 1.44%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,357 2,849 - - - 3,421 3,254 -5.23%
Div Payout % 82.94% 52.07% - - - 51.28% 25.09% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 94,280 110,272 120,983 110,053 123,349 94,266 86,525 1.44%
NOSH 497,615 483,115 483,115 483,116 482,398 342,166 325,405 7.33%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.67% 6.54% 13.95% -4.56% 13.35% 9.46% 14.47% -
ROE 3.01% 4.96% 10.89% -8.84% 9.67% 7.08% 14.99% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 28.73 17.29 21.88 24.90 24.98 25.03 27.54 0.70%
EPS 0.60 1.16 2.78 -2.01 2.47 1.95 4.02 -27.15%
DPS 0.50 0.60 0.00 0.00 0.00 1.00 1.00 -10.90%
NAPS 0.20 0.2322 0.2545 0.2278 0.2557 0.2755 0.2659 -4.63%
Adjusted Per Share Value based on latest NOSH - 483,116
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.57 5.20 6.59 7.61 7.63 5.42 5.67 7.12%
EPS 0.18 0.35 0.83 -0.62 0.76 0.42 0.82 -22.32%
DPS 0.15 0.18 0.00 0.00 0.00 0.22 0.21 -5.45%
NAPS 0.0597 0.0698 0.0766 0.0697 0.0781 0.0597 0.0548 1.43%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.26 0.20 0.24 0.18 0.265 0.29 0.27 -
P/RPS 0.90 1.16 1.10 0.72 1.06 1.16 0.98 -1.40%
P/EPS 43.13 17.36 8.66 -8.94 10.71 14.87 6.78 36.10%
EY 2.32 5.76 11.55 -11.18 9.33 6.72 14.76 -26.52%
DY 1.92 3.00 0.00 0.00 0.00 3.45 3.70 -10.35%
P/NAPS 1.30 0.86 0.94 0.79 1.04 1.05 1.02 4.12%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.26 0.205 0.24 0.20 0.255 0.28 0.29 -
P/RPS 0.90 1.19 1.10 0.80 1.02 1.12 1.05 -2.53%
P/EPS 43.13 17.79 8.66 -9.94 10.31 14.36 7.28 34.49%
EY 2.32 5.62 11.55 -10.06 9.70 6.97 13.74 -25.64%
DY 1.92 2.93 0.00 0.00 0.00 3.57 3.45 -9.30%
P/NAPS 1.30 0.88 0.94 0.88 1.00 1.02 1.09 2.97%

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