[NCT] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10.7%
YoY- -22.38%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 120,894 85,633 89,603 88,745 74,677 65,648 46,435 17.28%
PBT 18,660 9,200 16,523 8,758 10,060 8,535 5,014 24.47%
Tax -2,516 -1,087 -3,557 -912 -660 -914 -775 21.67%
NP 16,144 8,113 12,966 7,846 9,400 7,621 4,239 24.95%
-
NP to SH 11,982 7,529 12,968 7,289 9,391 7,392 3,185 24.69%
-
Tax Rate 13.48% 11.82% 21.53% 10.41% 6.56% 10.71% 15.46% -
Total Cost 104,750 77,520 76,637 80,899 65,277 58,027 42,196 16.35%
-
Net Worth 123,750 101,935 85,890 74,161 63,719 49,474 38,030 21.72%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,700 3,230 3,195 - 1,444 - -
Div Payout % - 49.14% 24.91% 43.84% - 19.54% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 123,750 101,935 85,890 74,161 63,719 49,474 38,030 21.72%
NOSH 483,115 370,000 323,018 319,523 159,696 144,408 135,531 23.58%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.35% 9.47% 14.47% 8.84% 12.59% 11.61% 9.13% -
ROE 9.68% 7.39% 15.10% 9.83% 14.74% 14.94% 8.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.98 23.14 27.74 27.77 46.76 45.46 34.26 -5.12%
EPS 2.48 2.03 4.01 2.28 5.88 5.12 2.35 0.90%
DPS 0.00 1.00 1.00 1.00 0.00 1.00 0.00 -
NAPS 0.2557 0.2755 0.2659 0.2321 0.399 0.3426 0.2806 -1.53%
Adjusted Per Share Value based on latest NOSH - 319,523
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.53 4.62 4.84 4.79 4.03 3.54 2.51 17.26%
EPS 0.65 0.41 0.70 0.39 0.51 0.40 0.17 25.03%
DPS 0.00 0.20 0.17 0.17 0.00 0.08 0.00 -
NAPS 0.0668 0.055 0.0464 0.04 0.0344 0.0267 0.0205 21.74%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.265 0.29 0.27 0.22 0.20 0.19 0.17 -
P/RPS 1.06 1.25 0.97 0.79 0.43 0.42 0.50 13.33%
P/EPS 10.70 14.25 6.73 9.64 3.40 3.71 7.23 6.74%
EY 9.34 7.02 14.87 10.37 29.40 26.94 13.82 -6.31%
DY 0.00 3.45 3.70 4.55 0.00 5.26 0.00 -
P/NAPS 1.04 1.05 1.02 0.95 0.50 0.55 0.61 9.29%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 22/02/12 25/02/11 25/02/10 -
Price 0.255 0.28 0.29 0.22 0.26 0.17 0.19 -
P/RPS 1.02 1.21 1.05 0.79 0.56 0.37 0.55 10.83%
P/EPS 10.30 13.76 7.22 9.64 4.42 3.32 8.09 4.10%
EY 9.71 7.27 13.84 10.37 22.62 30.11 12.37 -3.95%
DY 0.00 3.57 3.45 4.55 0.00 5.88 0.00 -
P/NAPS 1.00 1.02 1.09 0.95 0.65 0.50 0.68 6.63%

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