Highlights

[MCT] YoY Quarter Result on 2018-12-31 [#4]

Stock [MCT]: MCT BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     80.16%    YoY -     481.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Revenue 207,089 118,195 182,225 192,648 159,667 274,762 0 -
  YoY % 75.21% -35.14% -5.41% 20.66% -41.89% 0.00% -
  Horiz. % 75.37% 43.02% 66.32% 70.11% 58.11% 100.00% -
PBT 49,584 16,567 46,521 31,984 20,106 45,632 728 82.68%
  YoY % 199.29% -64.39% 45.45% 59.08% -55.94% 6,168.13% -
  Horiz. % 6,810.99% 2,275.69% 6,390.25% 4,393.41% 2,761.81% 6,268.13% 100.00%
Tax -20,691 2,100 -9,947 -13,886 -7,030 -19,319 0 -
  YoY % -1,085.29% 121.11% 28.37% -97.52% 63.61% 0.00% -
  Horiz. % 107.10% -10.87% 51.49% 71.88% 36.39% 100.00% -
NP 28,893 18,667 36,574 18,098 13,076 26,313 728 69.12%
  YoY % 54.78% -48.96% 102.09% 38.41% -50.31% 3,514.42% -
  Horiz. % 3,968.82% 2,564.15% 5,023.90% 2,485.99% 1,796.15% 3,614.42% 100.00%
NP to SH 38,678 15,659 36,579 18,099 13,074 26,314 728 76.31%
  YoY % 147.00% -57.19% 102.11% 38.44% -50.32% 3,514.56% -
  Horiz. % 5,312.91% 2,150.96% 5,024.59% 2,486.13% 1,795.88% 3,614.56% 100.00%
Tax Rate 41.73 % -12.68 % 21.38 % 43.42 % 34.96 % 42.34 % - % -
  YoY % 429.10% -159.31% -50.76% 24.20% -17.43% 0.00% -
  Horiz. % 98.56% -29.95% 50.50% 102.55% 82.57% 100.00% -
Total Cost 178,196 99,528 145,651 174,550 146,591 248,449 -728 -
  YoY % 79.04% -31.67% -16.56% 19.07% -41.00% 34,227.61% -
  Horiz. % -24,477.47% -13,671.43% -20,007.01% -23,976.65% -20,136.13% -34,127.61% 100.00%
Net Worth 873,614 911,642 880,899 787,518 718,200 666,780 150,799 28.50%
  YoY % -4.17% 3.49% 11.86% 9.65% 7.71% 342.16% -
  Horiz. % 579.32% 604.54% 584.15% 522.23% 476.26% 442.16% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Net Worth 873,614 911,642 880,899 787,518 718,200 666,780 150,799 28.50%
  YoY % -4.17% 3.49% 11.86% 9.65% 7.71% 342.16% -
  Horiz. % 579.32% 604.54% 584.15% 522.23% 476.26% 442.16% 100.00%
NOSH 1,456,995 1,456,995 1,456,995 1,334,777 1,330,000 1,333,560 235,625 29.70%
  YoY % 0.00% 0.00% 9.16% 0.36% -0.27% 465.97% -
  Horiz. % 618.35% 618.35% 618.35% 566.48% 564.46% 565.97% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
NP Margin 13.95 % 15.79 % 20.07 % 9.39 % 8.19 % 9.58 % 0.00 % -
  YoY % -11.65% -21.33% 113.74% 14.65% -14.51% 0.00% -
  Horiz. % 145.62% 164.82% 209.50% 98.02% 85.49% 100.00% -
ROE 4.43 % 1.72 % 4.15 % 2.30 % 1.82 % 3.95 % 0.48 % 37.33%
  YoY % 157.56% -58.55% 80.43% 26.37% -53.92% 722.92% -
  Horiz. % 922.92% 358.33% 864.58% 479.17% 379.17% 822.92% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 14.21 8.11 12.51 14.43 12.01 20.60 - -
  YoY % 75.22% -35.17% -13.31% 20.15% -41.70% 0.00% -
  Horiz. % 68.98% 39.37% 60.73% 70.05% 58.30% 100.00% -
EPS 2.65 1.07 2.51 1.36 0.98 2.38 0.31 35.84%
  YoY % 147.66% -57.37% 84.56% 38.78% -58.82% 667.74% -
  Horiz. % 854.84% 345.16% 809.68% 438.71% 316.13% 767.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5996 0.6257 0.6046 0.5900 0.5400 0.5000 0.6400 -0.93%
  YoY % -4.17% 3.49% 2.47% 9.26% 8.00% -21.87% -
  Horiz. % 93.69% 97.77% 94.47% 92.19% 84.38% 78.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,995
31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 14.21 8.11 12.51 13.22 10.96 18.86 - -
  YoY % 75.22% -35.17% -5.37% 20.62% -41.89% 0.00% -
  Horiz. % 75.34% 43.00% 66.33% 70.10% 58.11% 100.00% -
EPS 2.65 1.07 2.51 1.24 0.90 1.81 0.05 76.25%
  YoY % 147.66% -57.37% 102.42% 37.78% -50.28% 3,520.00% -
  Horiz. % 5,300.00% 2,140.00% 5,020.00% 2,480.00% 1,800.00% 3,620.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5996 0.6257 0.6046 0.5405 0.4929 0.4576 0.1035 28.50%
  YoY % -4.17% 3.49% 11.86% 9.66% 7.71% 342.13% -
  Horiz. % 579.32% 604.54% 584.15% 522.22% 476.23% 442.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 -
Price 0.2100 0.3100 0.7450 0.9200 1.1900 1.2500 0.7150 -
P/RPS 1.48 3.82 5.96 6.37 9.91 6.07 0.00 -
  YoY % -61.26% -35.91% -6.44% -35.72% 63.26% 0.00% -
  Horiz. % 24.38% 62.93% 98.19% 104.94% 163.26% 100.00% -
P/EPS 7.91 28.84 29.67 67.85 121.06 63.35 231.42 -38.24%
  YoY % -72.57% -2.80% -56.27% -43.95% 91.10% -72.63% -
  Horiz. % 3.42% 12.46% 12.82% 29.32% 52.31% 27.37% 100.00%
EY 12.64 3.47 3.37 1.47 0.83 1.58 0.43 62.03%
  YoY % 264.27% 2.97% 129.25% 77.11% -47.47% 267.44% -
  Horiz. % 2,939.53% 806.98% 783.72% 341.86% 193.02% 367.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.50 1.23 1.56 2.20 2.50 1.12 -15.30%
  YoY % -30.00% -59.35% -21.15% -29.09% -12.00% 123.21% -
  Horiz. % 31.25% 44.64% 109.82% 139.29% 196.43% 223.21% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date - 28/02/20 28/02/19 25/08/17 24/08/16 25/08/15 18/02/14 -
Price 0.2400 0.2150 0.6600 0.9200 1.1700 1.1000 0.6300 -
P/RPS 1.69 2.65 5.28 6.37 9.75 5.34 0.00 -
  YoY % -36.23% -49.81% -17.11% -34.67% 82.58% 0.00% -
  Horiz. % 31.65% 49.63% 98.88% 119.29% 182.58% 100.00% -
P/EPS 9.04 20.00 26.29 67.85 119.02 55.75 203.91 -35.90%
  YoY % -54.80% -23.93% -61.25% -42.99% 113.49% -72.66% -
  Horiz. % 4.43% 9.81% 12.89% 33.27% 58.37% 27.34% 100.00%
EY 11.06 5.00 3.80 1.47 0.84 1.79 0.49 56.03%
  YoY % 121.20% 31.58% 158.50% 75.00% -53.07% 265.31% -
  Horiz. % 2,257.14% 1,020.41% 775.51% 300.00% 171.43% 365.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.34 1.09 1.56 2.17 2.20 0.98 -12.01%
  YoY % 17.65% -68.81% -30.13% -28.11% -1.36% 124.49% -
  Horiz. % 40.82% 34.69% 111.22% 159.18% 221.43% 224.49% 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
 
 

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