[NCT] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -7.17%
YoY- 132.09%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 74,203 72,673 68,721 65,648 61,257 56,794 52,573 25.80%
PBT 9,398 9,060 8,565 8,535 9,443 8,330 7,037 21.25%
Tax -845 -874 -885 -914 -1,002 -1,052 -906 -4.53%
NP 8,553 8,186 7,680 7,621 8,441 7,278 6,131 24.82%
-
NP to SH 8,515 8,147 7,706 7,392 7,963 6,477 4,931 43.88%
-
Tax Rate 8.99% 9.65% 10.33% 10.71% 10.61% 12.63% 12.87% -
Total Cost 65,650 64,487 61,041 58,027 52,816 49,516 46,442 25.92%
-
Net Worth 61,416 55,424 51,290 49,474 48,716 46,144 39,824 33.44%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,444 1,444 1,444 1,444 - - - -
Div Payout % 16.96% 17.73% 18.74% 19.54% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 61,416 55,424 51,290 49,474 48,716 46,144 39,824 33.44%
NOSH 159,441 147,210 144,930 144,408 145,380 144,789 136,384 10.96%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.53% 11.26% 11.18% 11.61% 13.78% 12.81% 11.66% -
ROE 13.86% 14.70% 15.02% 14.94% 16.35% 14.04% 12.38% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.54 49.37 47.42 45.46 42.14 39.23 38.55 13.36%
EPS 5.34 5.53 5.32 5.12 5.48 4.47 3.62 29.55%
DPS 0.91 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.3852 0.3765 0.3539 0.3426 0.3351 0.3187 0.292 20.26%
Adjusted Per Share Value based on latest NOSH - 144,408
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.01 3.92 3.71 3.54 3.31 3.07 2.84 25.83%
EPS 0.46 0.44 0.42 0.40 0.43 0.35 0.27 42.60%
DPS 0.08 0.08 0.08 0.08 0.00 0.00 0.00 -
NAPS 0.0332 0.0299 0.0277 0.0267 0.0263 0.0249 0.0215 33.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.39 0.22 0.17 0.19 0.19 0.19 0.17 -
P/RPS 0.84 0.45 0.36 0.42 0.45 0.48 0.44 53.83%
P/EPS 7.30 3.98 3.20 3.71 3.47 4.25 4.70 34.08%
EY 13.69 25.16 31.28 26.94 28.83 23.54 21.27 -25.43%
DY 2.32 4.55 5.88 5.26 0.00 0.00 0.00 -
P/NAPS 1.01 0.58 0.48 0.55 0.57 0.60 0.58 44.69%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 25/05/11 25/02/11 22/11/10 26/08/10 31/05/10 -
Price 0.20 0.20 0.19 0.17 0.18 0.17 0.17 -
P/RPS 0.43 0.41 0.40 0.37 0.43 0.43 0.44 -1.51%
P/EPS 3.74 3.61 3.57 3.32 3.29 3.80 4.70 -14.11%
EY 26.70 27.67 27.98 30.11 30.43 26.31 21.27 16.35%
DY 4.53 5.00 5.26 5.88 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.54 0.50 0.54 0.53 0.58 -7.01%

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