[NCT] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.25%
YoY- 56.28%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 84,892 87,291 78,017 68,721 52,573 36,101 60,760 5.72%
PBT 15,461 10,807 10,211 8,565 7,037 -463 8,610 10.24%
Tax -3,566 -771 -685 -885 -906 -554 -1,107 21.51%
NP 11,895 10,036 9,526 7,680 6,131 -1,017 7,503 7.97%
-
NP to SH 11,910 9,473 9,519 7,706 4,931 -1,489 6,344 11.06%
-
Tax Rate 23.06% 7.13% 6.71% 10.33% 12.87% - 12.86% -
Total Cost 72,997 77,255 68,491 61,041 46,442 37,118 53,257 5.39%
-
Net Worth 89,525 78,767 0 51,290 39,824 35,032 35,161 16.84%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 3,230 3,195 - 1,444 - - 24 126.29%
Div Payout % 27.12% 33.73% - 18.74% - - 0.38% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 89,525 78,767 0 51,290 39,824 35,032 35,161 16.84%
NOSH 324,368 318,768 159,352 144,930 136,384 135,000 121,666 17.74%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.01% 11.50% 12.21% 11.18% 11.66% -2.82% 12.35% -
ROE 13.30% 12.03% 0.00% 15.02% 12.38% -4.25% 18.04% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 26.17 27.38 48.96 47.42 38.55 26.74 49.94 -10.20%
EPS 3.67 2.97 5.97 5.32 3.62 -1.10 5.21 -5.67%
DPS 1.00 1.00 0.00 1.00 0.00 0.00 0.02 91.88%
NAPS 0.276 0.2471 0.00 0.3539 0.292 0.2595 0.289 -0.76%
Adjusted Per Share Value based on latest NOSH - 144,930
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.58 4.71 4.21 3.71 2.84 1.95 3.28 5.71%
EPS 0.64 0.51 0.51 0.42 0.27 -0.08 0.34 11.11%
DPS 0.17 0.17 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0483 0.0425 0.00 0.0277 0.0215 0.0189 0.019 16.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.27 0.225 0.21 0.17 0.17 0.16 0.17 -
P/RPS 1.03 0.82 0.43 0.36 0.44 0.60 0.34 20.27%
P/EPS 7.35 7.57 3.52 3.20 4.70 -14.51 3.26 14.50%
EY 13.60 13.21 28.45 31.28 21.27 -6.89 30.67 -12.66%
DY 3.70 4.45 0.00 5.88 0.00 0.00 0.12 77.03%
P/NAPS 0.98 0.91 0.00 0.48 0.58 0.62 0.59 8.82%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 27/05/13 08/05/12 25/05/11 31/05/10 28/05/09 22/05/08 -
Price 0.315 0.26 0.23 0.19 0.17 0.15 0.19 -
P/RPS 1.20 0.95 0.47 0.40 0.44 0.56 0.38 21.11%
P/EPS 8.58 8.75 3.85 3.57 4.70 -13.60 3.64 15.35%
EY 11.66 11.43 25.97 27.98 21.27 -7.35 27.44 -13.28%
DY 3.17 3.86 0.00 5.26 0.00 0.00 0.11 75.05%
P/NAPS 1.14 1.05 0.00 0.54 0.58 0.58 0.66 9.53%

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