[NCT] YoY Cumulative Quarter 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- 23.57%
YoY- 132.02%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 89,603 87,691 74,676 68,647 46,534 36,850 64,910 5.51%
PBT 14,089 8,758 10,060 8,535 5,013 710 9,060 7.62%
Tax -1,123 -912 -659 -840 -775 -606 -1,153 -0.43%
NP 12,966 7,846 9,401 7,695 4,238 104 7,907 8.58%
-
NP to SH 12,968 7,831 9,391 7,392 3,186 -349 6,390 12.50%
-
Tax Rate 7.97% 10.41% 6.55% 9.84% 15.46% 85.35% 12.73% -
Total Cost 76,637 79,845 65,275 60,952 42,296 36,746 57,003 5.05%
-
Net Worth 86,525 54,012 60,961 48,912 37,549 30,125 33,314 17.22%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,254 2,327 - 1,427 - 2,459 - -
Div Payout % 25.09% 29.72% - 19.31% - 0.00% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 86,525 54,012 60,961 48,912 37,549 30,125 33,314 17.22%
NOSH 325,405 232,713 152,786 142,768 133,819 122,962 124,077 17.41%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.47% 8.95% 12.59% 11.21% 9.11% 0.28% 12.18% -
ROE 14.99% 14.50% 15.40% 15.11% 8.48% -1.16% 19.18% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 27.54 37.68 48.88 48.08 34.77 29.97 52.31 -10.13%
EPS 4.02 2.45 6.15 5.18 2.38 -0.28 5.15 -4.04%
DPS 1.00 1.00 0.00 1.00 0.00 2.00 0.00 -
NAPS 0.2659 0.2321 0.399 0.3426 0.2806 0.245 0.2685 -0.16%
Adjusted Per Share Value based on latest NOSH - 144,408
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.84 4.73 4.03 3.71 2.51 1.99 3.50 5.54%
EPS 0.70 0.42 0.51 0.40 0.17 -0.02 0.34 12.77%
DPS 0.18 0.13 0.00 0.08 0.00 0.13 0.00 -
NAPS 0.0467 0.0292 0.0329 0.0264 0.0203 0.0163 0.018 17.20%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.27 0.22 0.20 0.19 0.17 0.17 0.23 -
P/RPS 0.98 0.58 0.41 0.40 0.49 0.57 0.44 14.26%
P/EPS 6.78 6.54 3.25 3.67 7.14 -59.90 4.47 7.18%
EY 14.76 15.30 30.73 27.25 14.00 -1.67 22.39 -6.70%
DY 3.70 4.55 0.00 5.26 0.00 11.76 0.00 -
P/NAPS 1.02 0.95 0.50 0.55 0.61 0.69 0.86 2.88%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 22/02/12 25/02/11 25/02/10 27/02/09 27/02/08 -
Price 0.29 0.22 0.26 0.17 0.19 0.16 0.21 -
P/RPS 1.05 0.58 0.53 0.35 0.55 0.53 0.40 17.43%
P/EPS 7.28 6.54 4.23 3.28 7.98 -56.37 4.08 10.12%
EY 13.74 15.30 23.64 30.46 12.53 -1.77 24.52 -9.19%
DY 3.45 4.55 0.00 5.88 0.00 12.50 0.00 -
P/NAPS 1.09 0.95 0.65 0.50 0.68 0.65 0.78 5.73%

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