[NCT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 29.96%
YoY- -0.48%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 125,273 98,653 84,892 87,291 78,017 68,721 52,573 15.55%
PBT 14,124 12,061 15,461 10,807 10,211 8,565 7,037 12.30%
Tax -2,526 -1,642 -3,566 -771 -685 -885 -906 18.61%
NP 11,598 10,419 11,895 10,036 9,526 7,680 6,131 11.19%
-
NP to SH 7,053 9,217 11,910 9,473 9,519 7,706 4,931 6.14%
-
Tax Rate 17.88% 13.61% 23.06% 7.13% 6.71% 10.33% 12.87% -
Total Cost 113,675 88,234 72,997 77,255 68,491 61,041 46,442 16.07%
-
Net Worth 126,200 102,605 89,525 78,767 0 51,290 39,824 21.17%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 3,700 3,230 3,195 - 1,444 - -
Div Payout % - 40.14% 27.12% 33.73% - 18.74% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 126,200 102,605 89,525 78,767 0 51,290 39,824 21.17%
NOSH 483,115 384,528 324,368 318,768 159,352 144,930 136,384 23.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.26% 10.56% 14.01% 11.50% 12.21% 11.18% 11.66% -
ROE 5.59% 8.98% 13.30% 12.03% 0.00% 15.02% 12.38% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.05 26.62 26.17 27.38 48.96 47.42 38.55 -6.92%
EPS 1.41 2.49 3.67 2.97 5.97 5.32 3.62 -14.52%
DPS 0.00 1.00 1.00 1.00 0.00 1.00 0.00 -
NAPS 0.2524 0.2769 0.276 0.2471 0.00 0.3539 0.292 -2.39%
Adjusted Per Share Value based on latest NOSH - 318,768
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.76 5.33 4.58 4.71 4.21 3.71 2.84 15.53%
EPS 0.38 0.50 0.64 0.51 0.51 0.42 0.27 5.85%
DPS 0.00 0.20 0.17 0.17 0.00 0.08 0.00 -
NAPS 0.0681 0.0554 0.0483 0.0425 0.00 0.0277 0.0215 21.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.245 0.26 0.27 0.225 0.21 0.17 0.17 -
P/RPS 0.98 0.98 1.03 0.82 0.43 0.36 0.44 14.26%
P/EPS 17.37 10.45 7.35 7.57 3.52 3.20 4.70 24.31%
EY 5.76 9.57 13.60 13.21 28.45 31.28 21.27 -19.54%
DY 0.00 3.84 3.70 4.45 0.00 5.88 0.00 -
P/NAPS 0.97 0.94 0.98 0.91 0.00 0.48 0.58 8.94%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 25/05/15 22/05/14 27/05/13 08/05/12 25/05/11 31/05/10 -
Price 0.255 0.32 0.315 0.26 0.23 0.19 0.17 -
P/RPS 1.02 1.20 1.20 0.95 0.47 0.40 0.44 15.02%
P/EPS 18.08 12.86 8.58 8.75 3.85 3.57 4.70 25.14%
EY 5.53 7.77 11.66 11.43 25.97 27.98 21.27 -20.09%
DY 0.00 3.12 3.17 3.86 0.00 5.26 0.00 -
P/NAPS 1.01 1.16 1.14 1.05 0.00 0.54 0.58 9.67%

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