[NCT] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -15.01%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 115,937 79,596 83,416 85,342 74,203 61,257 40,244 19.27%
PBT 16,238 8,332 16,636 8,652 9,398 9,443 675 69.86%
Tax -2,548 -1,234 -3,126 -477 -845 -1,002 -779 21.82%
NP 13,690 7,098 13,510 8,175 8,553 8,441 -104 -
-
NP to SH 10,953 6,830 12,945 8,162 8,515 7,963 -1,002 -
-
Tax Rate 15.69% 14.81% 18.79% 5.51% 8.99% 10.61% 115.41% -
Total Cost 102,247 72,498 69,906 77,167 65,650 52,816 40,348 16.75%
-
Net Worth 114,498 95,120 84,875 61,995 61,416 48,716 36,090 21.20%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,700 3,230 3,195 - 1,444 - - -
Div Payout % 33.78% 47.29% 24.68% - 16.96% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 114,498 95,120 84,875 61,995 61,416 48,716 36,090 21.20%
NOSH 483,115 347,407 330,384 294,375 159,441 145,380 135,270 23.62%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.81% 8.92% 16.20% 9.58% 11.53% 13.78% -0.26% -
ROE 9.57% 7.18% 15.25% 13.17% 13.86% 16.35% -2.78% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.00 22.91 25.25 28.99 46.54 42.14 29.75 -3.51%
EPS 2.27 1.97 3.92 2.77 5.34 5.48 -0.74 -
DPS 0.77 0.93 0.97 0.00 0.91 0.00 0.00 -
NAPS 0.237 0.2738 0.2569 0.2106 0.3852 0.3351 0.2668 -1.95%
Adjusted Per Share Value based on latest NOSH - 294,375
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.26 4.30 4.50 4.61 4.01 3.31 2.17 19.30%
EPS 0.59 0.37 0.70 0.44 0.46 0.43 -0.05 -
DPS 0.20 0.17 0.17 0.00 0.08 0.00 0.00 -
NAPS 0.0618 0.0513 0.0458 0.0335 0.0332 0.0263 0.0195 21.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.27 0.31 0.27 0.23 0.39 0.19 0.16 -
P/RPS 1.13 1.35 1.07 0.79 0.84 0.45 0.54 13.08%
P/EPS 11.91 15.77 6.89 8.30 7.30 3.47 -21.60 -
EY 8.40 6.34 14.51 12.06 13.69 28.83 -4.63 -
DY 2.84 3.00 3.58 0.00 2.32 0.00 0.00 -
P/NAPS 1.14 1.13 1.05 1.09 1.01 0.57 0.60 11.28%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 26/11/14 25/11/13 21/11/12 22/11/11 22/11/10 24/11/09 -
Price 0.27 0.295 0.26 0.23 0.20 0.18 0.14 -
P/RPS 1.13 1.29 1.03 0.79 0.43 0.43 0.47 15.73%
P/EPS 11.91 15.01 6.64 8.30 3.74 3.29 -18.90 -
EY 8.40 6.66 15.07 12.06 26.70 30.43 -5.29 -
DY 2.84 3.15 3.72 0.00 4.53 0.00 0.00 -
P/NAPS 1.14 1.08 1.01 1.09 0.52 0.54 0.52 13.97%

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