[NCT] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.52%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 82,208 78,017 74,677 74,203 72,673 68,721 65,648 16.19%
PBT 10,114 10,211 10,060 9,398 9,060 8,565 8,535 11.99%
Tax -501 -685 -660 -845 -874 -885 -914 -33.04%
NP 9,613 9,526 9,400 8,553 8,186 7,680 7,621 16.75%
-
NP to SH 9,603 9,519 9,391 8,515 8,147 7,706 7,392 19.07%
-
Tax Rate 4.95% 6.71% 6.56% 8.99% 9.65% 10.33% 10.71% -
Total Cost 72,595 68,491 65,277 65,650 64,487 61,041 58,027 16.12%
-
Net Worth 0 0 63,719 61,416 55,424 51,290 49,474 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 1,444 1,444 1,444 1,444 -
Div Payout % - - - 16.96% 17.73% 18.74% 19.54% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 0 63,719 61,416 55,424 51,290 49,474 -
NOSH 159,432 159,352 159,696 159,441 147,210 144,930 144,408 6.82%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.69% 12.21% 12.59% 11.53% 11.26% 11.18% 11.61% -
ROE 0.00% 0.00% 14.74% 13.86% 14.70% 15.02% 14.94% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.56 48.96 46.76 46.54 49.37 47.42 45.46 8.76%
EPS 6.02 5.97 5.88 5.34 5.53 5.32 5.12 11.41%
DPS 0.00 0.00 0.00 0.91 1.00 1.00 1.00 -
NAPS 0.00 0.00 0.399 0.3852 0.3765 0.3539 0.3426 -
Adjusted Per Share Value based on latest NOSH - 159,441
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.44 4.21 4.03 4.01 3.92 3.71 3.54 16.31%
EPS 0.52 0.51 0.51 0.46 0.44 0.42 0.40 19.13%
DPS 0.00 0.00 0.00 0.08 0.08 0.08 0.08 -
NAPS 0.00 0.00 0.0344 0.0332 0.0299 0.0277 0.0267 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.24 0.21 0.20 0.39 0.22 0.17 0.19 -
P/RPS 0.47 0.43 0.43 0.84 0.45 0.36 0.42 7.79%
P/EPS 3.98 3.52 3.40 7.30 3.98 3.20 3.71 4.79%
EY 25.10 28.45 29.40 13.69 25.16 31.28 26.94 -4.61%
DY 0.00 0.00 0.00 2.32 4.55 5.88 5.26 -
P/NAPS 0.00 0.00 0.50 1.01 0.58 0.48 0.55 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 08/05/12 22/02/12 22/11/11 22/08/11 25/05/11 25/02/11 -
Price 0.24 0.23 0.26 0.20 0.20 0.19 0.17 -
P/RPS 0.47 0.47 0.56 0.43 0.41 0.40 0.37 17.30%
P/EPS 3.98 3.85 4.42 3.74 3.61 3.57 3.32 12.86%
EY 25.10 25.97 22.62 26.70 27.67 27.98 30.11 -11.43%
DY 0.00 0.00 0.00 4.53 5.00 5.26 5.88 -
P/NAPS 0.00 0.00 0.65 0.52 0.53 0.54 0.50 -

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