Highlights

[MCT] QoQ Quarter Result on 2016-06-30 [#4]

Stock [MCT]: MCT BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -32.37%    YoY -     -50.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 134,090 137,756 155,274 159,667 150,166 159,621 185,454 -19.43%
  QoQ % -2.66% -11.28% -2.75% 6.33% -5.92% -13.93% -
  Horiz. % 72.30% 74.28% 83.73% 86.10% 80.97% 86.07% 100.00%
PBT 13,635 29,250 21,593 20,106 27,649 42,100 29,440 -40.11%
  QoQ % -53.38% 35.46% 7.40% -27.28% -34.33% 43.00% -
  Horiz. % 46.31% 99.35% 73.35% 68.29% 93.92% 143.00% 100.00%
Tax -8,429 -4,949 -5,540 -7,030 -8,318 -13,924 -12,655 -23.71%
  QoQ % -70.32% 10.67% 21.19% 15.48% 40.26% -10.03% -
  Horiz. % 66.61% 39.11% 43.78% 55.55% 65.73% 110.03% 100.00%
NP 5,206 24,301 16,053 13,076 19,331 28,176 16,785 -54.15%
  QoQ % -78.58% 51.38% 22.77% -32.36% -31.39% 67.86% -
  Horiz. % 31.02% 144.78% 95.64% 77.90% 115.17% 167.86% 100.00%
NP to SH 5,207 24,300 16,055 13,074 19,331 29,501 15,462 -51.56%
  QoQ % -78.57% 51.35% 22.80% -32.37% -34.47% 90.80% -
  Horiz. % 33.68% 157.16% 103.84% 84.56% 125.02% 190.80% 100.00%
Tax Rate 61.82 % 16.92 % 25.66 % 34.96 % 30.08 % 33.07 % 42.99 % 27.37%
  QoQ % 265.37% -34.06% -26.60% 16.22% -9.04% -23.08% -
  Horiz. % 143.80% 39.36% 59.69% 81.32% 69.97% 76.92% 100.00%
Total Cost 128,884 113,455 139,221 146,591 130,835 131,445 168,669 -16.41%
  QoQ % 13.60% -18.51% -5.03% 12.04% -0.46% -22.07% -
  Horiz. % 76.41% 67.26% 82.54% 86.91% 77.57% 77.93% 100.00%
Net Worth 0 760,822 734,127 718,200 707,431 694,084 654,040 -
  QoQ % 0.00% 3.64% 2.22% 1.52% 1.92% 6.12% -
  Horiz. % 0.00% 116.33% 112.24% 109.81% 108.16% 106.12% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 760,822 734,127 718,200 707,431 694,084 654,040 -
  QoQ % 0.00% 3.64% 2.22% 1.52% 1.92% 6.12% -
  Horiz. % 0.00% 116.33% 112.24% 109.81% 108.16% 106.12% 100.00%
NOSH 1,418,874 1,334,777 1,334,777 1,330,000 1,334,777 1,334,777 1,334,777 4.15%
  QoQ % 6.30% 0.00% 0.36% -0.36% 0.00% 0.00% -
  Horiz. % 106.30% 100.00% 100.00% 99.64% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.88 % 17.64 % 10.34 % 8.19 % 12.87 % 17.65 % 9.05 % -43.11%
  QoQ % -78.00% 70.60% 26.25% -36.36% -27.08% 95.03% -
  Horiz. % 42.87% 194.92% 114.25% 90.50% 142.21% 195.03% 100.00%
ROE - % 3.19 % 2.19 % 1.82 % 2.73 % 4.25 % 2.36 % -
  QoQ % 0.00% 45.66% 20.33% -33.33% -35.76% 80.08% -
  Horiz. % 0.00% 135.17% 92.80% 77.12% 115.68% 180.08% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.45 10.32 11.63 12.01 11.25 11.96 13.89 -22.63%
  QoQ % -8.43% -11.26% -3.16% 6.76% -5.94% -13.89% -
  Horiz. % 68.03% 74.30% 83.73% 86.47% 80.99% 86.11% 100.00%
EPS 0.39 1.82 1.20 0.98 1.45 2.21 1.16 -51.62%
  QoQ % -78.57% 51.67% 22.45% -32.41% -34.39% 90.52% -
  Horiz. % 33.62% 156.90% 103.45% 84.48% 125.00% 190.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0000 0.5700 0.5500 0.5400 0.5300 0.5200 0.4900 -
  QoQ % 0.00% 3.64% 1.85% 1.89% 1.92% 6.12% -
  Horiz. % 0.00% 116.33% 112.24% 110.20% 108.16% 106.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,995
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.20 9.45 10.66 10.96 10.31 10.96 12.73 -19.45%
  QoQ % -2.65% -11.35% -2.74% 6.30% -5.93% -13.90% -
  Horiz. % 72.27% 74.23% 83.74% 86.10% 80.99% 86.10% 100.00%
EPS 0.36 1.67 1.10 0.90 1.33 2.02 1.06 -51.29%
  QoQ % -78.44% 51.82% 22.22% -32.33% -34.16% 90.57% -
  Horiz. % 33.96% 157.55% 103.77% 84.91% 125.47% 190.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0000 0.5222 0.5039 0.4929 0.4855 0.4764 0.4489 -
  QoQ % 0.00% 3.63% 2.23% 1.52% 1.91% 6.13% -
  Horiz. % 0.00% 116.33% 112.25% 109.80% 108.15% 106.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.1700 0.9800 1.1300 1.1900 1.2300 1.3000 1.1500 -
P/RPS 12.38 9.50 9.71 9.91 10.93 10.87 8.28 30.72%
  QoQ % 30.32% -2.16% -2.02% -9.33% 0.55% 31.28% -
  Horiz. % 149.52% 114.73% 117.27% 119.69% 132.00% 131.28% 100.00%
P/EPS 318.82 53.83 93.95 121.06 84.93 58.82 99.28 117.51%
  QoQ % 492.27% -42.70% -22.39% 42.54% 44.39% -40.75% -
  Horiz. % 321.13% 54.22% 94.63% 121.94% 85.55% 59.25% 100.00%
EY 0.31 1.86 1.06 0.83 1.18 1.70 1.01 -54.47%
  QoQ % -83.33% 75.47% 27.71% -29.66% -30.59% 68.32% -
  Horiz. % 30.69% 184.16% 104.95% 82.18% 116.83% 168.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 1.72 2.05 2.20 2.32 2.50 2.35 -
  QoQ % 0.00% -16.10% -6.82% -5.17% -7.20% 6.38% -
  Horiz. % 0.00% 73.19% 87.23% 93.62% 98.72% 106.38% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 24/02/17 28/11/16 24/08/16 25/05/16 24/02/16 30/11/15 -
Price 0.9400 1.1800 0.8950 1.1700 1.2000 1.2400 1.3800 -
P/RPS 9.95 11.43 7.69 9.75 10.67 10.37 9.93 0.13%
  QoQ % -12.95% 48.63% -21.13% -8.62% 2.89% 4.43% -
  Horiz. % 100.20% 115.11% 77.44% 98.19% 107.45% 104.43% 100.00%
P/EPS 256.14 64.82 74.41 119.02 82.86 56.10 119.13 66.51%
  QoQ % 295.16% -12.89% -37.48% 43.64% 47.70% -52.91% -
  Horiz. % 215.01% 54.41% 62.46% 99.91% 69.55% 47.09% 100.00%
EY 0.39 1.54 1.34 0.84 1.21 1.78 0.84 -40.01%
  QoQ % -74.68% 14.93% 59.52% -30.58% -32.02% 111.90% -
  Horiz. % 46.43% 183.33% 159.52% 100.00% 144.05% 211.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 2.07 1.63 2.17 2.26 2.38 2.82 -
  QoQ % 0.00% 26.99% -24.88% -3.98% -5.04% -15.60% -
  Horiz. % 0.00% 73.40% 57.80% 76.95% 80.14% 84.40% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS