Highlights

[MCT] YoY TTM Result on 2013-12-31 [#4]

Stock [MCT]: MCT BHD
Announcement Date 18-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -9.91%    YoY -     202.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 622,969 654,908 619,666 0 370,370 344,064 230,885 16.49%
  YoY % -4.88% 5.69% 0.00% 0.00% 7.65% 49.02% -
  Horiz. % 269.82% 283.65% 268.39% 0.00% 160.41% 149.02% 100.00%
PBT 93,732 119,295 94,958 75,705 28,866 21,101 19,056 27.77%
  YoY % -21.43% 25.63% 25.43% 162.26% 36.80% 10.73% -
  Horiz. % 491.88% 626.02% 498.31% 397.28% 151.48% 110.73% 100.00%
Tax -30,074 -41,927 -31,403 -60 -3,838 -1,534 -2,216 49.35%
  YoY % 28.27% -33.51% -52,238.34% 98.44% -150.20% 30.78% -
  Horiz. % 1,357.13% 1,892.01% 1,417.10% 2.71% 173.19% 69.22% 100.00%
NP 63,658 77,368 63,555 75,645 25,028 19,567 16,840 22.70%
  YoY % -17.72% 21.73% -15.98% 202.24% 27.91% 16.19% -
  Horiz. % 378.02% 459.43% 377.40% 449.20% 148.62% 116.19% 100.00%
NP to SH 63,661 77,367 63,559 75,645 25,028 19,567 16,840 22.70%
  YoY % -17.72% 21.72% -15.98% 202.24% 27.91% 16.19% -
  Horiz. % 378.03% 459.42% 377.43% 449.20% 148.62% 116.19% 100.00%
Tax Rate 32.09 % 35.15 % 33.07 % 0.08 % 13.30 % 7.27 % 11.63 % 16.90%
  YoY % -8.71% 6.29% 41,237.50% -99.40% 82.94% -37.49% -
  Horiz. % 275.92% 302.24% 284.35% 0.69% 114.36% 62.51% 100.00%
Total Cost 559,311 577,540 556,111 -75,645 345,342 324,497 214,045 15.92%
  YoY % -3.16% 3.85% 835.16% -121.90% 6.42% 51.60% -
  Horiz. % 261.31% 269.82% 259.81% -35.34% 161.34% 151.60% 100.00%
Net Worth 787,518 718,200 666,780 150,799 212,062 200,959 189,699 24.48%
  YoY % 9.65% 7.71% 342.16% -28.89% 5.53% 5.94% -
  Horiz. % 415.14% 378.60% 351.49% 79.49% 111.79% 105.94% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 0 0 0 0 7,078 11,818 4,683 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.11% 152.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 151.12% 252.31% 100.00%
Div Payout % - % - % - % - % 28.28 % 60.40 % 27.81 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -53.18% 117.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.69% 217.19% 100.00%
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 787,518 718,200 666,780 150,799 212,062 200,959 189,699 24.48%
  YoY % 9.65% 7.71% 342.16% -28.89% 5.53% 5.94% -
  Horiz. % 415.14% 378.60% 351.49% 79.49% 111.79% 105.94% 100.00%
NOSH 1,334,777 1,330,000 1,333,560 235,625 235,625 236,422 234,196 30.69%
  YoY % 0.36% -0.27% 465.97% 0.00% -0.34% 0.95% -
  Horiz. % 569.94% 567.90% 569.42% 100.61% 100.61% 100.95% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.22 % 11.81 % 10.26 % 0.00 % 6.76 % 5.69 % 7.29 % 5.33%
  YoY % -13.46% 15.11% 0.00% 0.00% 18.80% -21.95% -
  Horiz. % 140.19% 162.00% 140.74% 0.00% 92.73% 78.05% 100.00%
ROE 8.08 % 10.77 % 9.53 % 50.16 % 11.80 % 9.74 % 8.88 % -1.44%
  YoY % -24.98% 13.01% -81.00% 325.08% 21.15% 9.68% -
  Horiz. % 90.99% 121.28% 107.32% 564.86% 132.88% 109.68% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 46.67 49.24 46.47 - 157.19 145.53 98.59 -10.87%
  YoY % -5.22% 5.96% 0.00% 0.00% 8.01% 47.61% -
  Horiz. % 47.34% 49.94% 47.13% 0.00% 159.44% 147.61% 100.00%
EPS 4.77 5.82 4.77 32.10 10.62 8.28 7.19 -6.12%
  YoY % -18.04% 22.01% -85.14% 202.26% 28.26% 15.16% -
  Horiz. % 66.34% 80.95% 66.34% 446.45% 147.71% 115.16% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 5.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 150.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 150.00% 250.00% 100.00%
NAPS 0.5900 0.5400 0.5000 0.6400 0.9000 0.8500 0.8100 -4.76%
  YoY % 9.26% 8.00% -21.87% -28.89% 5.88% 4.94% -
  Horiz. % 72.84% 66.67% 61.73% 79.01% 111.11% 104.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,995
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.76 44.95 42.53 - 25.42 23.61 15.85 16.49%
  YoY % -4.87% 5.69% 0.00% 0.00% 7.67% 48.96% -
  Horiz. % 269.78% 283.60% 268.33% 0.00% 160.38% 148.96% 100.00%
EPS 4.37 5.31 4.36 5.19 1.72 1.34 1.16 22.63%
  YoY % -17.70% 21.79% -15.99% 201.74% 28.36% 15.52% -
  Horiz. % 376.72% 457.76% 375.86% 447.41% 148.28% 115.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.49 0.81 0.32 -
  YoY % 0.00% 0.00% 0.00% 0.00% -39.51% 153.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 153.13% 253.12% 100.00%
NAPS 0.5405 0.4929 0.4576 0.1035 0.1455 0.1379 0.1302 24.48%
  YoY % 9.66% 7.71% 342.13% -28.87% 5.51% 5.91% -
  Horiz. % 415.13% 378.57% 351.46% 79.49% 111.75% 105.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.9200 1.1900 1.2500 0.7150 1.1500 0.6400 0.7600 -
P/RPS 1.97 2.42 2.69 0.00 0.73 0.44 0.77 15.55%
  YoY % -18.60% -10.04% 0.00% 0.00% 65.91% -42.86% -
  Horiz. % 255.84% 314.29% 349.35% 0.00% 94.81% 57.14% 100.00%
P/EPS 19.29 20.46 26.23 2.23 10.83 7.73 10.57 9.69%
  YoY % -5.72% -22.00% 1,076.23% -79.41% 40.10% -26.87% -
  Horiz. % 182.50% 193.57% 248.16% 21.10% 102.46% 73.13% 100.00%
EY 5.18 4.89 3.81 44.90 9.24 12.93 9.46 -8.85%
  YoY % 5.93% 28.35% -91.51% 385.93% -28.54% 36.68% -
  Horiz. % 54.76% 51.69% 40.27% 474.63% 97.67% 136.68% 100.00%
DY 0.00 0.00 0.00 0.00 2.61 7.81 2.63 -
  YoY % 0.00% 0.00% 0.00% 0.00% -66.58% 196.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.24% 296.96% 100.00%
P/NAPS 1.56 2.20 2.50 1.12 1.28 0.75 0.94 8.10%
  YoY % -29.09% -12.00% 123.21% -12.50% 70.67% -20.21% -
  Horiz. % 165.96% 234.04% 265.96% 119.15% 136.17% 79.79% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/08/17 24/08/16 25/08/15 18/02/14 28/02/13 27/02/12 - -
Price 0.9200 1.1700 1.1000 0.6300 0.6050 0.6900 0.0000 -
P/RPS 1.97 2.38 2.37 0.00 0.38 0.47 0.00 -
  YoY % -17.23% 0.42% 0.00% 0.00% -19.15% 0.00% -
  Horiz. % 419.15% 506.38% 504.26% 0.00% 80.85% 100.00% -
P/EPS 19.29 20.11 23.08 1.96 5.70 8.34 0.00 -
  YoY % -4.08% -12.87% 1,077.55% -65.61% -31.65% 0.00% -
  Horiz. % 231.29% 241.13% 276.74% 23.50% 68.35% 100.00% -
EY 5.18 4.97 4.33 50.96 17.56 11.99 0.00 -
  YoY % 4.23% 14.78% -91.50% 190.21% 46.46% 0.00% -
  Horiz. % 43.20% 41.45% 36.11% 425.02% 146.46% 100.00% -
DY 0.00 0.00 0.00 0.00 4.96 7.25 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -31.59% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 68.41% 100.00% -
P/NAPS 1.56 2.17 2.20 0.98 0.67 0.81 0.00 -
  YoY % -28.11% -1.36% 124.49% 46.27% -17.28% 0.00% -
  Horiz. % 192.59% 267.90% 271.60% 120.99% 82.72% 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
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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