[NCT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.42%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 83,762 81,464 74,676 72,993 70,806 68,104 68,647 14.20%
PBT 9,672 9,760 10,060 10,418 9,564 9,156 8,535 8.70%
Tax -738 -900 -659 -938 -1,056 -800 -840 -8.27%
NP 8,934 8,860 9,401 9,480 8,508 8,356 7,695 10.47%
-
NP to SH 8,926 8,860 9,391 9,473 8,502 8,348 7,392 13.40%
-
Tax Rate 7.63% 9.22% 6.55% 9.00% 11.04% 8.74% 9.84% -
Total Cost 74,828 72,604 65,275 63,513 62,298 59,748 60,952 14.66%
-
Net Worth 66,259 65,589 60,961 57,984 55,000 51,290 48,912 22.45%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 1,427 -
Div Payout % - - - - - - 19.31% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 66,259 65,589 60,961 57,984 55,000 51,290 48,912 22.45%
NOSH 159,392 159,352 152,786 150,529 146,082 144,930 142,768 7.62%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.67% 10.88% 12.59% 12.99% 12.02% 12.27% 11.21% -
ROE 13.47% 13.51% 15.40% 16.34% 15.46% 16.28% 15.11% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.55 51.12 48.88 48.49 48.47 46.99 48.08 6.11%
EPS 5.60 5.56 6.15 6.29 5.82 5.76 5.18 5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.4157 0.4116 0.399 0.3852 0.3765 0.3539 0.3426 13.77%
Adjusted Per Share Value based on latest NOSH - 159,441
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.52 4.40 4.03 3.94 3.82 3.68 3.71 14.08%
EPS 0.48 0.48 0.51 0.51 0.46 0.45 0.40 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0358 0.0354 0.0329 0.0313 0.0297 0.0277 0.0264 22.53%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.24 0.21 0.20 0.39 0.22 0.17 0.19 -
P/RPS 0.46 0.41 0.41 0.80 0.45 0.36 0.40 9.77%
P/EPS 4.29 3.78 3.25 6.20 3.78 2.95 3.67 10.97%
EY 23.33 26.48 30.73 16.14 26.45 33.88 27.25 -9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.58 0.51 0.50 1.01 0.58 0.48 0.55 3.60%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 08/05/12 22/02/12 22/11/11 22/08/11 25/05/11 25/02/11 -
Price 0.24 0.23 0.26 0.20 0.20 0.19 0.17 -
P/RPS 0.46 0.45 0.53 0.41 0.41 0.40 0.35 20.00%
P/EPS 4.29 4.14 4.23 3.18 3.44 3.30 3.28 19.61%
EY 23.33 24.17 23.64 31.47 29.10 30.32 30.46 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.58 0.56 0.65 0.52 0.53 0.54 0.50 10.41%

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