[NCT] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 23.99%
YoY- -48.54%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 104,035 120,278 120,523 85,633 89,603 87,691 74,676 5.67%
PBT 15,037 -2,598 18,596 9,188 14,089 8,758 10,060 6.92%
Tax -526 -2,887 -2,503 -1,087 -1,123 -912 -659 -3.68%
NP 14,511 -5,485 16,093 8,101 12,966 7,846 9,401 7.49%
-
NP to SH 13,179 -9,724 11,931 6,673 12,968 7,831 9,391 5.80%
-
Tax Rate 3.50% - 13.46% 11.83% 7.97% 10.41% 6.55% -
Total Cost 89,524 125,763 104,430 77,532 76,637 79,845 65,275 5.40%
-
Net Worth 120,983 110,053 123,349 94,266 86,525 54,012 60,961 12.08%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 3,421 3,254 2,327 - -
Div Payout % - - - 51.28% 25.09% 29.72% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 120,983 110,053 123,349 94,266 86,525 54,012 60,961 12.08%
NOSH 483,115 483,116 482,398 342,166 325,405 232,713 152,786 21.13%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.95% -4.56% 13.35% 9.46% 14.47% 8.95% 12.59% -
ROE 10.89% -8.84% 9.67% 7.08% 14.99% 14.50% 15.40% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 21.88 24.90 24.98 25.03 27.54 37.68 48.88 -12.52%
EPS 2.78 -2.01 2.47 1.95 4.02 2.45 6.15 -12.38%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.2545 0.2278 0.2557 0.2755 0.2659 0.2321 0.399 -7.21%
Adjusted Per Share Value based on latest NOSH - 370,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.62 6.49 6.51 4.62 4.84 4.73 4.03 5.69%
EPS 0.71 -0.52 0.64 0.36 0.70 0.42 0.51 5.66%
DPS 0.00 0.00 0.00 0.18 0.18 0.13 0.00 -
NAPS 0.0653 0.0594 0.0666 0.0509 0.0467 0.0292 0.0329 12.09%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.24 0.18 0.265 0.29 0.27 0.22 0.20 -
P/RPS 1.10 0.72 1.06 1.16 0.98 0.58 0.41 17.86%
P/EPS 8.66 -8.94 10.71 14.87 6.78 6.54 3.25 17.72%
EY 11.55 -11.18 9.33 6.72 14.76 15.30 30.73 -15.03%
DY 0.00 0.00 0.00 3.45 3.70 4.55 0.00 -
P/NAPS 0.94 0.79 1.04 1.05 1.02 0.95 0.50 11.08%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 22/02/12 -
Price 0.24 0.20 0.255 0.28 0.29 0.22 0.26 -
P/RPS 1.10 0.80 1.02 1.12 1.05 0.58 0.53 12.92%
P/EPS 8.66 -9.94 10.31 14.36 7.28 6.54 4.23 12.67%
EY 11.55 -10.06 9.70 6.97 13.74 15.30 23.64 -11.24%
DY 0.00 0.00 0.00 3.57 3.45 4.55 0.00 -
P/NAPS 0.94 0.88 1.00 1.02 1.09 0.95 0.65 6.33%

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