[NCT] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -8.16%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 109,048 125,273 98,653 84,892 87,291 78,017 68,721 7.99%
PBT -3,054 14,124 12,061 15,461 10,807 10,211 8,565 -
Tax -2,552 -2,526 -1,642 -3,566 -771 -685 -885 19.28%
NP -5,606 11,598 10,419 11,895 10,036 9,526 7,680 -
-
NP to SH -9,172 7,053 9,217 11,910 9,473 9,519 7,706 -
-
Tax Rate - 17.88% 13.61% 23.06% 7.13% 6.71% 10.33% -
Total Cost 114,654 113,675 88,234 72,997 77,255 68,491 61,041 11.06%
-
Net Worth 110,633 126,200 102,605 89,525 78,767 0 51,290 13.65%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 3,700 3,230 3,195 - 1,444 -
Div Payout % - - 40.14% 27.12% 33.73% - 18.74% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 110,633 126,200 102,605 89,525 78,767 0 51,290 13.65%
NOSH 483,116 483,115 384,528 324,368 318,768 159,352 144,930 22.19%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -5.14% 9.26% 10.56% 14.01% 11.50% 12.21% 11.18% -
ROE -8.29% 5.59% 8.98% 13.30% 12.03% 0.00% 15.02% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 22.57 25.05 26.62 26.17 27.38 48.96 47.42 -11.62%
EPS -1.90 1.41 2.49 3.67 2.97 5.97 5.32 -
DPS 0.00 0.00 1.00 1.00 1.00 0.00 1.00 -
NAPS 0.229 0.2524 0.2769 0.276 0.2471 0.00 0.3539 -6.99%
Adjusted Per Share Value based on latest NOSH - 324,368
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.89 6.76 5.33 4.58 4.71 4.21 3.71 8.00%
EPS -0.50 0.38 0.50 0.64 0.51 0.51 0.42 -
DPS 0.00 0.00 0.20 0.17 0.17 0.00 0.08 -
NAPS 0.0597 0.0681 0.0554 0.0483 0.0425 0.00 0.0277 13.64%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.235 0.245 0.26 0.27 0.225 0.21 0.17 -
P/RPS 1.04 0.98 0.98 1.03 0.82 0.43 0.36 19.32%
P/EPS -12.38 17.37 10.45 7.35 7.57 3.52 3.20 -
EY -8.08 5.76 9.57 13.60 13.21 28.45 31.28 -
DY 0.00 0.00 3.84 3.70 4.45 0.00 5.88 -
P/NAPS 1.03 0.97 0.94 0.98 0.91 0.00 0.48 13.55%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 24/05/16 25/05/15 22/05/14 27/05/13 08/05/12 25/05/11 -
Price 0.23 0.255 0.32 0.315 0.26 0.23 0.19 -
P/RPS 1.02 1.02 1.20 1.20 0.95 0.47 0.40 16.86%
P/EPS -12.11 18.08 12.86 8.58 8.75 3.85 3.57 -
EY -8.25 5.53 7.77 11.66 11.43 25.97 27.98 -
DY 0.00 0.00 3.12 3.17 3.86 0.00 5.26 -
P/NAPS 1.00 1.01 1.16 1.14 1.05 0.00 0.54 10.80%

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