[NCT] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -12.75%
YoY- -38.28%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 117,061 91,761 92,396 146,401 102,346 80,258 85,913 5.28%
PBT 13,305 10,121 -805 15,904 13,760 5,180 18,957 -5.72%
Tax -3,204 -100 -1,311 -3,635 -1,911 -1,111 -3,173 0.16%
NP 10,101 10,021 -2,116 12,269 11,849 4,069 15,784 -7.16%
-
NP to SH 9,607 8,994 -3,669 6,154 9,971 4,096 15,216 -7.37%
-
Tax Rate 24.08% 0.99% - 22.86% 13.89% 21.45% 16.74% -
Total Cost 106,960 81,740 94,512 134,132 90,497 76,189 70,129 7.28%
-
Net Worth 114,499 121,816 88,506 121,890 108,102 96,500 86,617 4.75%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,353 2,848 - - 3,700 3,230 3,195 -4.96%
Div Payout % 24.50% 31.67% - - 37.11% 78.86% 21.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 114,499 121,816 88,506 121,890 108,102 96,500 86,617 4.75%
NOSH 483,115 483,115 483,116 483,115 470,214 353,999 320,923 7.05%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.63% 10.92% -2.29% 8.38% 11.58% 5.07% 18.37% -
ROE 8.39% 7.38% -4.15% 5.05% 9.22% 4.24% 17.57% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 24.88 19.32 19.13 30.30 21.77 22.67 26.77 -1.21%
EPS 2.04 1.89 -0.76 1.27 2.12 1.16 4.74 -13.10%
DPS 0.50 0.60 0.00 0.00 0.79 0.91 1.00 -10.90%
NAPS 0.2434 0.2565 0.1832 0.2523 0.2299 0.2726 0.2699 -1.70%
Adjusted Per Share Value based on latest NOSH - 483,115
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 6.92 5.42 5.46 8.66 6.05 4.74 5.08 5.28%
EPS 0.57 0.53 -0.22 0.36 0.59 0.24 0.90 -7.32%
DPS 0.14 0.17 0.00 0.00 0.22 0.19 0.19 -4.96%
NAPS 0.0677 0.072 0.0523 0.0721 0.0639 0.0571 0.0512 4.76%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.235 0.205 0.23 0.245 0.285 0.325 0.275 -
P/RPS 0.94 1.06 1.20 0.81 1.31 1.43 1.03 -1.51%
P/EPS 11.51 10.82 -30.29 19.23 13.44 28.09 5.80 12.09%
EY 8.69 9.24 -3.30 5.20 7.44 3.56 17.24 -10.78%
DY 2.13 2.93 0.00 0.00 2.76 2.81 3.62 -8.45%
P/NAPS 0.97 0.80 1.26 0.97 1.24 1.19 1.02 -0.83%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 15/08/19 24/08/18 24/08/17 26/08/16 25/08/15 28/08/14 21/08/13 -
Price 0.255 0.22 0.265 0.21 0.25 0.325 0.285 -
P/RPS 1.02 1.14 1.39 0.69 1.15 1.43 1.06 -0.63%
P/EPS 12.49 11.62 -34.89 16.49 11.79 28.09 6.01 12.95%
EY 8.01 8.61 -2.87 6.07 8.48 3.56 16.64 -11.46%
DY 1.96 2.73 0.00 0.00 3.15 2.81 3.49 -9.16%
P/NAPS 1.05 0.86 1.45 0.83 1.09 1.19 1.06 -0.15%

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