[NCT] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -57.75%
YoY- -48.06%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 241,413 210,602 76,896 135,448 82,095 104,035 120,278 12.30%
PBT 58,456 51,149 11,829 6,167 6,964 15,037 -2,598 -
Tax -15,265 -16,596 -6,203 -2,547 -1,598 -526 -2,887 31.97%
NP 43,191 34,553 5,626 3,620 5,366 14,511 -5,485 -
-
NP to SH 43,191 34,553 5,626 2,842 5,472 13,179 -9,724 -
-
Tax Rate 26.11% 32.45% 52.44% 41.30% 22.95% 3.50% - -
Total Cost 198,222 176,049 71,270 131,828 76,729 89,524 125,763 7.87%
-
Net Worth 392,810 31,887,392 111,423 94,280 110,272 120,983 110,053 23.61%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 5,288 2,357 2,849 - - -
Div Payout % - - 94.00% 82.94% 52.07% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 392,810 31,887,392 111,423 94,280 110,272 120,983 110,053 23.61%
NOSH 1,148,080 889,380 530,157 497,615 483,115 483,115 483,116 15.51%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 17.89% 16.41% 7.32% 2.67% 6.54% 13.95% -4.56% -
ROE 11.00% 0.11% 5.05% 3.01% 4.96% 10.89% -8.84% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 26.72 32.65 14.54 28.73 17.29 21.88 24.90 1.18%
EPS 4.30 5.27 1.12 0.60 1.16 2.78 -2.01 -
DPS 0.00 0.00 1.00 0.50 0.60 0.00 0.00 -
NAPS 0.4347 49.43 0.2107 0.20 0.2322 0.2545 0.2278 11.36%
Adjusted Per Share Value based on latest NOSH - 497,615
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 13.03 11.37 4.15 7.31 4.43 5.62 6.49 12.31%
EPS 2.33 1.87 0.30 0.15 0.30 0.71 -0.52 -
DPS 0.00 0.00 0.29 0.13 0.15 0.00 0.00 -
NAPS 0.212 17.2127 0.0601 0.0509 0.0595 0.0653 0.0594 23.60%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.32 0.515 0.325 0.26 0.20 0.24 0.18 -
P/RPS 1.20 1.58 2.24 0.90 1.16 1.10 0.72 8.88%
P/EPS 6.69 9.62 30.55 43.13 17.36 8.66 -8.94 -
EY 14.94 10.40 3.27 2.32 5.76 11.55 -11.18 -
DY 0.00 0.00 3.08 1.92 3.00 0.00 0.00 -
P/NAPS 0.74 0.01 1.54 1.30 0.86 0.94 0.79 -1.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 22/02/22 02/03/21 27/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.365 0.52 0.41 0.26 0.205 0.24 0.20 -
P/RPS 1.37 1.59 2.82 0.90 1.19 1.10 0.80 9.37%
P/EPS 7.64 9.71 38.54 43.13 17.79 8.66 -9.94 -
EY 13.10 10.30 2.59 2.32 5.62 11.55 -10.06 -
DY 0.00 0.00 2.44 1.92 2.93 0.00 0.00 -
P/NAPS 0.84 0.01 1.95 1.30 0.88 0.94 0.88 -0.77%

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