[NCT] QoQ Annualized Quarter 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- 12.93%
YoY- 17.71%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 74,676 72,993 70,806 68,104 68,647 65,588 62,758 12.25%
PBT 10,060 10,418 9,564 9,156 8,535 9,269 8,516 11.71%
Tax -659 -938 -1,056 -800 -840 -933 -1,278 -35.61%
NP 9,401 9,480 8,508 8,356 7,695 8,336 7,238 18.98%
-
NP to SH 9,391 9,473 8,502 8,348 7,392 7,976 6,992 21.66%
-
Tax Rate 6.55% 9.00% 11.04% 8.74% 9.84% 10.07% 15.01% -
Total Cost 65,275 63,513 62,298 59,748 60,952 57,252 55,520 11.36%
-
Net Worth 60,961 57,984 55,000 51,290 48,912 47,614 44,745 22.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 1,427 - - -
Div Payout % - - - - 19.31% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 60,961 57,984 55,000 51,290 48,912 47,614 44,745 22.82%
NOSH 152,786 150,529 146,082 144,930 142,768 142,090 140,401 5.78%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.59% 12.99% 12.02% 12.27% 11.21% 12.71% 11.53% -
ROE 15.40% 16.34% 15.46% 16.28% 15.11% 16.75% 15.63% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 48.88 48.49 48.47 46.99 48.08 46.16 44.70 6.12%
EPS 6.15 6.29 5.82 5.76 5.18 5.61 4.98 15.06%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.399 0.3852 0.3765 0.3539 0.3426 0.3351 0.3187 16.11%
Adjusted Per Share Value based on latest NOSH - 144,930
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.41 4.32 4.19 4.03 4.06 3.88 3.71 12.17%
EPS 0.56 0.56 0.50 0.49 0.44 0.47 0.41 23.03%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.036 0.0343 0.0325 0.0303 0.0289 0.0281 0.0265 22.59%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.39 0.22 0.17 0.19 0.19 0.19 -
P/RPS 0.41 0.80 0.45 0.36 0.40 0.41 0.43 -3.11%
P/EPS 3.25 6.20 3.78 2.95 3.67 3.38 3.82 -10.18%
EY 30.73 16.14 26.45 33.88 27.25 29.54 26.21 11.15%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.50 1.01 0.58 0.48 0.55 0.57 0.60 -11.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 22/11/11 22/08/11 25/05/11 25/02/11 22/11/10 26/08/10 -
Price 0.26 0.20 0.20 0.19 0.17 0.18 0.17 -
P/RPS 0.53 0.41 0.41 0.40 0.35 0.39 0.38 24.75%
P/EPS 4.23 3.18 3.44 3.30 3.28 3.21 3.41 15.40%
EY 23.64 31.47 29.10 30.32 30.46 31.19 29.29 -13.27%
DY 0.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.65 0.52 0.53 0.54 0.50 0.54 0.53 14.53%

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