[NCT] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 10.29%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 85,633 89,603 88,745 74,677 65,648 46,435 36,849 15.08%
PBT 9,200 16,523 8,758 10,060 8,535 5,014 709 53.26%
Tax -1,087 -3,557 -912 -660 -914 -775 -605 10.25%
NP 8,113 12,966 7,846 9,400 7,621 4,239 104 106.63%
-
NP to SH 7,529 12,968 7,289 9,391 7,392 3,185 -348 -
-
Tax Rate 11.82% 21.53% 10.41% 6.56% 10.71% 15.46% 85.33% -
Total Cost 77,520 76,637 80,899 65,277 58,027 42,196 36,745 13.24%
-
Net Worth 101,935 85,890 74,161 63,719 49,474 38,030 30,485 22.27%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 3,700 3,230 3,195 - 1,444 - 24 131.47%
Div Payout % 49.14% 24.91% 43.84% - 19.54% - 0.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 101,935 85,890 74,161 63,719 49,474 38,030 30,485 22.27%
NOSH 370,000 323,018 319,523 159,696 144,408 135,531 124,431 19.90%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.47% 14.47% 8.84% 12.59% 11.61% 9.13% 0.28% -
ROE 7.39% 15.10% 9.83% 14.74% 14.94% 8.37% -1.14% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 23.14 27.74 27.77 46.76 45.46 34.26 29.61 -4.02%
EPS 2.03 4.01 2.28 5.88 5.12 2.35 -0.28 -
DPS 1.00 1.00 1.00 0.00 1.00 0.00 0.02 91.88%
NAPS 0.2755 0.2659 0.2321 0.399 0.3426 0.2806 0.245 1.97%
Adjusted Per Share Value based on latest NOSH - 159,696
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.62 4.84 4.79 4.03 3.54 2.51 1.99 15.06%
EPS 0.41 0.70 0.39 0.51 0.40 0.17 -0.02 -
DPS 0.20 0.17 0.17 0.00 0.08 0.00 0.00 -
NAPS 0.055 0.0464 0.04 0.0344 0.0267 0.0205 0.0165 22.20%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.29 0.27 0.22 0.20 0.19 0.17 0.17 -
P/RPS 1.25 0.97 0.79 0.43 0.42 0.50 0.57 13.97%
P/EPS 14.25 6.73 9.64 3.40 3.71 7.23 -60.79 -
EY 7.02 14.87 10.37 29.40 26.94 13.82 -1.65 -
DY 3.45 3.70 4.55 0.00 5.26 0.00 0.12 74.98%
P/NAPS 1.05 1.02 0.95 0.50 0.55 0.61 0.69 7.24%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 22/02/12 25/02/11 25/02/10 27/02/09 -
Price 0.28 0.29 0.22 0.26 0.17 0.19 0.16 -
P/RPS 1.21 1.05 0.79 0.56 0.37 0.55 0.54 14.38%
P/EPS 13.76 7.22 9.64 4.42 3.32 8.09 -57.21 -
EY 7.27 13.84 10.37 22.62 30.11 12.37 -1.75 -
DY 3.57 3.45 4.55 0.00 5.88 0.00 0.12 75.98%
P/NAPS 1.02 1.09 0.95 0.65 0.50 0.68 0.65 7.79%

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