[NCT] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10.7%
YoY- -22.38%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 83,416 85,913 87,291 88,745 85,342 82,208 78,017 4.55%
PBT 16,636 18,957 10,807 8,758 8,652 10,114 10,211 38.41%
Tax -3,126 -3,173 -771 -912 -477 -501 -685 174.87%
NP 13,510 15,784 10,036 7,846 8,175 9,613 9,526 26.20%
-
NP to SH 12,945 15,216 9,473 7,289 8,162 9,603 9,519 22.72%
-
Tax Rate 18.79% 16.74% 7.13% 10.41% 5.51% 4.95% 6.71% -
Total Cost 69,906 70,129 77,255 80,899 77,167 72,595 68,491 1.37%
-
Net Worth 84,875 86,617 78,767 74,161 61,995 0 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,195 3,195 3,195 3,195 - - - -
Div Payout % 24.68% 21.00% 33.73% 43.84% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 84,875 86,617 78,767 74,161 61,995 0 0 -
NOSH 330,384 320,923 318,768 319,523 294,375 159,432 159,352 62.52%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.20% 18.37% 11.50% 8.84% 9.58% 11.69% 12.21% -
ROE 15.25% 17.57% 12.03% 9.83% 13.17% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.25 26.77 27.38 27.77 28.99 51.56 48.96 -35.66%
EPS 3.92 4.74 2.97 2.28 2.77 6.02 5.97 -24.43%
DPS 0.97 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.2569 0.2699 0.2471 0.2321 0.2106 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 319,523
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.50 4.64 4.71 4.79 4.61 4.44 4.21 4.53%
EPS 0.70 0.82 0.51 0.39 0.44 0.52 0.51 23.48%
DPS 0.17 0.17 0.17 0.17 0.00 0.00 0.00 -
NAPS 0.0458 0.0468 0.0425 0.04 0.0335 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.27 0.275 0.225 0.22 0.23 0.24 0.21 -
P/RPS 1.07 1.03 0.82 0.79 0.79 0.47 0.43 83.52%
P/EPS 6.89 5.80 7.57 9.64 8.30 3.98 3.52 56.41%
EY 14.51 17.24 13.21 10.37 12.06 25.10 28.45 -36.13%
DY 3.58 3.62 4.45 4.55 0.00 0.00 0.00 -
P/NAPS 1.05 1.02 0.91 0.95 1.09 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 21/08/13 27/05/13 28/02/13 21/11/12 17/08/12 08/05/12 -
Price 0.26 0.285 0.26 0.22 0.23 0.24 0.23 -
P/RPS 1.03 1.06 0.95 0.79 0.79 0.47 0.47 68.63%
P/EPS 6.64 6.01 8.75 9.64 8.30 3.98 3.85 43.76%
EY 15.07 16.64 11.43 10.37 12.06 25.10 25.97 -30.40%
DY 3.72 3.49 3.86 4.55 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.05 0.95 1.09 0.00 0.00 -

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 & 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