[NCT] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 29.96%
YoY- -0.48%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 89,603 83,416 85,913 87,291 88,745 85,342 82,208 5.89%
PBT 16,523 16,636 18,957 10,807 8,758 8,652 10,114 38.58%
Tax -3,557 -3,126 -3,173 -771 -912 -477 -501 268.08%
NP 12,966 13,510 15,784 10,036 7,846 8,175 9,613 22.00%
-
NP to SH 12,968 12,945 15,216 9,473 7,289 8,162 9,603 22.10%
-
Tax Rate 21.53% 18.79% 16.74% 7.13% 10.41% 5.51% 4.95% -
Total Cost 76,637 69,906 70,129 77,255 80,899 77,167 72,595 3.66%
-
Net Worth 85,890 84,875 86,617 78,767 74,161 61,995 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,230 3,195 3,195 3,195 3,195 - - -
Div Payout % 24.91% 24.68% 21.00% 33.73% 43.84% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 85,890 84,875 86,617 78,767 74,161 61,995 0 -
NOSH 323,018 330,384 320,923 318,768 319,523 294,375 159,432 59.90%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.47% 16.20% 18.37% 11.50% 8.84% 9.58% 11.69% -
ROE 15.10% 15.25% 17.57% 12.03% 9.83% 13.17% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.74 25.25 26.77 27.38 27.77 28.99 51.56 -33.77%
EPS 4.01 3.92 4.74 2.97 2.28 2.77 6.02 -23.67%
DPS 1.00 0.97 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.2659 0.2569 0.2699 0.2471 0.2321 0.2106 0.00 -
Adjusted Per Share Value based on latest NOSH - 318,768
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.84 4.50 4.64 4.71 4.79 4.61 4.44 5.90%
EPS 0.70 0.70 0.82 0.51 0.39 0.44 0.52 21.85%
DPS 0.17 0.17 0.17 0.17 0.17 0.00 0.00 -
NAPS 0.0464 0.0458 0.0468 0.0425 0.04 0.0335 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.27 0.27 0.275 0.225 0.22 0.23 0.24 -
P/RPS 0.97 1.07 1.03 0.82 0.79 0.79 0.47 61.88%
P/EPS 6.73 6.89 5.80 7.57 9.64 8.30 3.98 41.79%
EY 14.87 14.51 17.24 13.21 10.37 12.06 25.10 -29.39%
DY 3.70 3.58 3.62 4.45 4.55 0.00 0.00 -
P/NAPS 1.02 1.05 1.02 0.91 0.95 1.09 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 21/08/13 27/05/13 28/02/13 21/11/12 17/08/12 -
Price 0.29 0.26 0.285 0.26 0.22 0.23 0.24 -
P/RPS 1.05 1.03 1.06 0.95 0.79 0.79 0.47 70.64%
P/EPS 7.22 6.64 6.01 8.75 9.64 8.30 3.98 48.58%
EY 13.84 15.07 16.64 11.43 10.37 12.06 25.10 -32.68%
DY 3.45 3.72 3.49 3.86 4.55 0.00 0.00 -
P/NAPS 1.09 1.01 1.06 1.05 0.95 1.09 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