[NCT] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 60.62%
YoY- 58.45%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 84,892 89,603 83,416 85,913 87,291 88,745 85,342 -0.35%
PBT 15,461 16,523 16,636 18,957 10,807 8,758 8,652 47.31%
Tax -3,566 -3,557 -3,126 -3,173 -771 -912 -477 282.80%
NP 11,895 12,966 13,510 15,784 10,036 7,846 8,175 28.43%
-
NP to SH 11,910 12,968 12,945 15,216 9,473 7,289 8,162 28.67%
-
Tax Rate 23.06% 21.53% 18.79% 16.74% 7.13% 10.41% 5.51% -
Total Cost 72,997 76,637 69,906 70,129 77,255 80,899 77,167 -3.63%
-
Net Worth 89,525 85,890 84,875 86,617 78,767 74,161 61,995 27.78%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 3,230 3,230 3,195 3,195 3,195 3,195 - -
Div Payout % 27.12% 24.91% 24.68% 21.00% 33.73% 43.84% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 89,525 85,890 84,875 86,617 78,767 74,161 61,995 27.78%
NOSH 324,368 323,018 330,384 320,923 318,768 319,523 294,375 6.68%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.01% 14.47% 16.20% 18.37% 11.50% 8.84% 9.58% -
ROE 13.30% 15.10% 15.25% 17.57% 12.03% 9.83% 13.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.17 27.74 25.25 26.77 27.38 27.77 28.99 -6.60%
EPS 3.67 4.01 3.92 4.74 2.97 2.28 2.77 20.65%
DPS 1.00 1.00 0.97 1.00 1.00 1.00 0.00 -
NAPS 0.276 0.2659 0.2569 0.2699 0.2471 0.2321 0.2106 19.77%
Adjusted Per Share Value based on latest NOSH - 320,923
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.58 4.84 4.50 4.64 4.71 4.79 4.61 -0.43%
EPS 0.64 0.70 0.70 0.82 0.51 0.39 0.44 28.40%
DPS 0.17 0.17 0.17 0.17 0.17 0.17 0.00 -
NAPS 0.0483 0.0464 0.0458 0.0468 0.0425 0.04 0.0335 27.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.27 0.27 0.27 0.275 0.225 0.22 0.23 -
P/RPS 1.03 0.97 1.07 1.03 0.82 0.79 0.79 19.36%
P/EPS 7.35 6.73 6.89 5.80 7.57 9.64 8.30 -7.79%
EY 13.60 14.87 14.51 17.24 13.21 10.37 12.06 8.34%
DY 3.70 3.70 3.58 3.62 4.45 4.55 0.00 -
P/NAPS 0.98 1.02 1.05 1.02 0.91 0.95 1.09 -6.85%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 28/02/14 25/11/13 21/08/13 27/05/13 28/02/13 21/11/12 -
Price 0.315 0.29 0.26 0.285 0.26 0.22 0.23 -
P/RPS 1.20 1.05 1.03 1.06 0.95 0.79 0.79 32.17%
P/EPS 8.58 7.22 6.64 6.01 8.75 9.64 8.30 2.23%
EY 11.66 13.84 15.07 16.64 11.43 10.37 12.06 -2.22%
DY 3.17 3.45 3.72 3.49 3.86 4.55 0.00 -
P/NAPS 1.14 1.09 1.01 1.06 1.05 0.95 1.09 3.03%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment