Highlights

[MCT] YoY Quarter Result on 2014-12-31 [#2]

Stock [MCT]: MCT BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     69.93%    YoY -     3,835.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 184,630 137,756 159,621 160,927 0 96,616 87,050 11.33%
  YoY % 34.03% -13.70% -0.81% 0.00% 0.00% 10.99% -
  Horiz. % 212.10% 158.25% 183.37% 184.87% 0.00% 110.99% 100.00%
PBT 43,912 29,250 42,100 40,280 1,127 6,935 5,407 34.85%
  YoY % 50.13% -30.52% 4.52% 3,474.09% -83.75% 28.26% -
  Horiz. % 812.13% 540.97% 778.62% 744.96% 20.84% 128.26% 100.00%
Tax -13,222 -4,949 -13,924 -11,632 0 -689 -1,154 41.64%
  YoY % -167.17% 64.46% -19.70% 0.00% 0.00% 40.29% -
  Horiz. % 1,145.75% 428.86% 1,206.59% 1,007.97% -0.00% 59.71% 100.00%
NP 30,690 24,301 28,176 28,648 1,127 6,246 4,253 32.59%
  YoY % 26.29% -13.75% -1.65% 2,441.97% -81.96% 46.86% -
  Horiz. % 721.61% 571.38% 662.50% 673.60% 26.50% 146.86% 100.00%
NP to SH 30,705 24,300 29,501 28,648 1,127 6,246 4,253 32.60%
  YoY % 26.36% -17.63% 2.98% 2,441.97% -81.96% 46.86% -
  Horiz. % 721.96% 571.36% 693.65% 673.60% 26.50% 146.86% 100.00%
Tax Rate 30.11 % 16.92 % 33.07 % 28.88 % - % 9.94 % 21.34 % 5.04%
  YoY % 77.96% -48.84% 14.51% 0.00% 0.00% -53.42% -
  Horiz. % 141.10% 79.29% 154.97% 135.33% 0.00% 46.58% 100.00%
Total Cost 153,940 113,455 131,445 132,279 -1,127 90,370 82,797 9.26%
  YoY % 35.68% -13.69% -0.63% 11,837.27% -101.25% 9.15% -
  Horiz. % 185.92% 137.03% 158.76% 159.76% -1.36% 109.15% 100.00%
Net Worth 932,477 760,822 694,084 117,812 148,443 205,057 196,110 24.93%
  YoY % 22.56% 9.62% 489.14% -20.63% -27.61% 4.56% -
  Horiz. % 475.49% 387.96% 353.92% 60.07% 75.69% 104.56% 100.00%
Dividend
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 3,535 4,725 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.82% 100.00%
Div Payout % - % - % - % - % - % 56.60 % 111.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -49.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.94% 100.00%
Equity
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 932,477 760,822 694,084 117,812 148,443 205,057 196,110 24.93%
  YoY % 22.56% 9.62% 489.14% -20.63% -27.61% 4.56% -
  Horiz. % 475.49% 387.96% 353.92% 60.07% 75.69% 104.56% 100.00%
NOSH 1,456,995 1,334,777 1,334,777 235,625 235,625 235,698 236,277 29.65%
  YoY % 9.16% 0.00% 466.48% 0.00% -0.03% -0.25% -
  Horiz. % 616.65% 564.92% 564.92% 99.72% 99.72% 99.75% 100.00%
Ratio Analysis
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 16.62 % 17.64 % 17.65 % 17.80 % 0.00 % 6.46 % 4.89 % 19.08%
  YoY % -5.78% -0.06% -0.84% 0.00% 0.00% 32.11% -
  Horiz. % 339.88% 360.74% 360.94% 364.01% 0.00% 132.11% 100.00%
ROE 3.29 % 3.19 % 4.25 % 24.32 % 0.76 % 3.05 % 2.17 % 6.12%
  YoY % 3.13% -24.94% -82.52% 3,100.00% -75.08% 40.55% -
  Horiz. % 151.61% 147.00% 195.85% 1,120.74% 35.02% 140.55% 100.00%
Per Share
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.67 10.32 11.96 68.30 - 40.99 36.84 -14.13%
  YoY % 22.77% -13.71% -82.49% 0.00% 0.00% 11.26% -
  Horiz. % 34.39% 28.01% 32.46% 185.40% 0.00% 111.26% 100.00%
EPS 2.11 1.82 2.21 2.77 0.48 2.65 1.80 2.29%
  YoY % 15.93% -17.65% -20.22% 477.08% -81.89% 47.22% -
  Horiz. % 117.22% 101.11% 122.78% 153.89% 26.67% 147.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% 100.00%
NAPS 0.6400 0.5700 0.5200 0.5000 0.6300 0.8700 0.8300 -3.64%
  YoY % 12.28% 9.62% 4.00% -20.63% -27.59% 4.82% -
  Horiz. % 77.11% 68.67% 62.65% 60.24% 75.90% 104.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,995
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.67 9.45 10.96 11.05 - 6.63 5.97 11.34%
  YoY % 34.07% -13.78% -0.81% 0.00% 0.00% 11.06% -
  Horiz. % 212.23% 158.29% 183.58% 185.09% 0.00% 111.06% 100.00%
EPS 2.11 1.67 2.02 1.97 0.08 0.43 0.29 32.75%
  YoY % 26.35% -17.33% 2.54% 2,362.50% -81.40% 48.28% -
  Horiz. % 727.59% 575.86% 696.55% 679.31% 27.59% 148.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.32 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% 100.00%
NAPS 0.6400 0.5222 0.4764 0.0809 0.1019 0.1407 0.1346 24.93%
  YoY % 22.56% 9.61% 488.88% -20.61% -27.58% 4.53% -
  Horiz. % 475.48% 387.96% 353.94% 60.10% 75.71% 104.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/06/18 30/12/16 31/12/15 31/12/14 28/06/13 29/06/12 30/06/11 -
Price 0.8000 0.9800 1.3000 0.6300 0.6100 0.7200 0.7300 -
P/RPS 6.31 9.50 10.87 0.92 0.00 1.76 1.98 17.99%
  YoY % -33.58% -12.60% 1,081.52% 0.00% 0.00% -11.11% -
  Horiz. % 318.69% 479.80% 548.99% 46.46% 0.00% 88.89% 100.00%
P/EPS 37.96 53.83 58.82 5.18 127.53 27.17 40.56 -0.94%
  YoY % -29.48% -8.48% 1,035.52% -95.94% 369.38% -33.01% -
  Horiz. % 93.59% 132.72% 145.02% 12.77% 314.42% 66.99% 100.00%
EY 2.63 1.86 1.70 19.30 0.78 3.68 2.47 0.90%
  YoY % 41.40% 9.41% -91.19% 2,374.36% -78.80% 48.99% -
  Horiz. % 106.48% 75.30% 68.83% 781.38% 31.58% 148.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.08 2.74 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -24.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.91% 100.00%
P/NAPS 1.25 1.72 2.50 1.26 0.97 0.83 0.88 5.14%
  YoY % -27.33% -31.20% 98.41% 29.90% 16.87% -5.68% -
  Horiz. % 142.05% 195.45% 284.09% 143.18% 110.23% 94.32% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/12/16 31/12/15 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 06/08/18 24/02/17 24/02/16 11/02/15 02/08/13 09/08/12 23/08/11 -
Price 0.7550 1.1800 1.2400 0.6300 0.6150 0.7400 0.6200 -
P/RPS 5.96 11.43 10.37 0.92 0.00 1.81 1.68 19.81%
  YoY % -47.86% 10.22% 1,027.17% 0.00% 0.00% 7.74% -
  Horiz. % 354.76% 680.36% 617.26% 54.76% 0.00% 107.74% 100.00%
P/EPS 35.83 64.82 56.10 5.18 128.58 27.92 34.44 0.57%
  YoY % -44.72% 15.54% 983.01% -95.97% 360.53% -18.93% -
  Horiz. % 104.04% 188.21% 162.89% 15.04% 373.34% 81.07% 100.00%
EY 2.79 1.54 1.78 19.30 0.78 3.58 2.90 -0.55%
  YoY % 81.17% -13.48% -90.78% 2,374.36% -78.21% 23.45% -
  Horiz. % 96.21% 53.10% 61.38% 665.52% 26.90% 123.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.03 3.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -37.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 62.85% 100.00%
P/NAPS 1.18 2.07 2.38 1.26 0.98 0.85 0.75 6.68%
  YoY % -43.00% -13.03% 88.89% 28.57% 15.29% 13.33% -
  Horiz. % 157.33% 276.00% 317.33% 168.00% 130.67% 113.33% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

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