Highlights

[MCT] YoY Quarter Result on 2019-12-31 [#4]

Stock [MCT]: MCT BHD
Announcement Date 28-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -15.02%    YoY -     -57.19%
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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
6. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
7. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
8. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
PARTNERS & BROKERS