[NCT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 417.86%
YoY- 1015.23%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 88,745 74,677 65,648 46,435 36,849 66,203 46,744 11.26%
PBT 8,758 10,060 8,535 5,014 709 9,106 7,394 2.85%
Tax -912 -660 -914 -775 -605 -1,206 -1,980 -12.10%
NP 7,846 9,400 7,621 4,239 104 7,900 5,414 6.37%
-
NP to SH 7,289 9,391 7,392 3,185 -348 6,381 3,620 12.36%
-
Tax Rate 10.41% 6.56% 10.71% 15.46% 85.33% 13.24% 26.78% -
Total Cost 80,899 65,277 58,027 42,196 36,745 58,303 41,330 11.83%
-
Net Worth 74,161 63,719 49,474 38,030 30,485 33,327 26,109 18.98%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,195 - 1,444 - 24 - - -
Div Payout % 43.84% - 19.54% - 0.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 74,161 63,719 49,474 38,030 30,485 33,327 26,109 18.98%
NOSH 319,523 159,696 144,408 135,531 124,431 124,124 116,715 18.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.84% 12.59% 11.61% 9.13% 0.28% 11.93% 11.58% -
ROE 9.83% 14.74% 14.94% 8.37% -1.14% 19.15% 13.86% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.77 46.76 45.46 34.26 29.61 53.34 40.05 -5.91%
EPS 2.28 5.88 5.12 2.35 -0.28 5.14 3.10 -4.98%
DPS 1.00 0.00 1.00 0.00 0.02 0.00 0.00 -
NAPS 0.2321 0.399 0.3426 0.2806 0.245 0.2685 0.2237 0.61%
Adjusted Per Share Value based on latest NOSH - 135,531
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.79 4.03 3.54 2.51 1.99 3.57 2.52 11.28%
EPS 0.39 0.51 0.40 0.17 -0.02 0.34 0.20 11.76%
DPS 0.17 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0344 0.0267 0.0205 0.0165 0.018 0.0141 18.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.22 0.20 0.19 0.17 0.17 0.23 0.23 -
P/RPS 0.79 0.43 0.42 0.50 0.57 0.43 0.57 5.58%
P/EPS 9.64 3.40 3.71 7.23 -60.79 4.47 7.42 4.45%
EY 10.37 29.40 26.94 13.82 -1.65 22.35 13.49 -4.28%
DY 4.55 0.00 5.26 0.00 0.12 0.00 0.00 -
P/NAPS 0.95 0.50 0.55 0.61 0.69 0.86 1.03 -1.33%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 25/02/11 25/02/10 27/02/09 27/02/08 14/02/07 -
Price 0.22 0.26 0.17 0.19 0.16 0.21 0.27 -
P/RPS 0.79 0.56 0.37 0.55 0.54 0.39 0.67 2.78%
P/EPS 9.64 4.42 3.32 8.09 -57.21 4.08 8.71 1.70%
EY 10.37 22.62 30.11 12.37 -1.75 24.48 11.49 -1.69%
DY 4.55 0.00 5.88 0.00 0.12 0.00 0.00 -
P/NAPS 0.95 0.65 0.50 0.68 0.65 0.78 1.21 -3.94%

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