[NCT] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 201.45%
YoY- 50.52%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 120,523 107,172 94,942 108,884 85,633 66,766 61,516 56.38%
PBT 18,596 17,506 16,504 25,152 9,188 8,108 7,360 85.19%
Tax -2,503 -2,494 -2,016 -2,592 -1,087 -549 -368 257.73%
NP 16,093 15,012 14,488 22,560 8,101 7,558 6,992 74.05%
-
NP to SH 11,931 11,757 11,920 20,116 6,673 7,176 7,012 42.38%
-
Tax Rate 13.46% 14.25% 12.22% 10.31% 11.83% 6.77% 5.00% -
Total Cost 104,430 92,160 80,454 86,324 77,532 59,208 54,524 54.04%
-
Net Worth 123,349 114,498 108,102 102,605 94,266 91,527 89,321 23.93%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 3,421 - - -
Div Payout % - - - - 51.28% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 123,349 114,498 108,102 102,605 94,266 91,527 89,321 23.93%
NOSH 482,398 483,115 470,214 384,528 342,166 334,285 327,663 29.32%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.35% 14.01% 15.26% 20.72% 9.46% 11.32% 11.37% -
ROE 9.67% 10.27% 11.03% 19.61% 7.08% 7.84% 7.85% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.98 22.18 20.19 29.38 25.03 19.97 18.77 20.92%
EPS 2.47 2.44 2.74 5.44 1.95 2.15 2.14 10.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2557 0.237 0.2299 0.2769 0.2755 0.2738 0.2726 -4.16%
Adjusted Per Share Value based on latest NOSH - 384,528
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.12 6.34 5.61 6.44 5.06 3.95 3.64 56.21%
EPS 0.71 0.70 0.70 1.19 0.39 0.42 0.41 44.06%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.0729 0.0677 0.0639 0.0607 0.0557 0.0541 0.0528 23.91%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.265 0.27 0.285 0.26 0.29 0.31 0.325 -
P/RPS 1.06 1.22 1.41 0.88 1.16 1.55 1.73 -27.79%
P/EPS 10.71 11.09 11.24 4.79 14.87 14.44 15.19 -20.73%
EY 9.33 9.01 8.89 20.88 6.72 6.92 6.58 26.13%
DY 0.00 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.04 1.14 1.24 0.94 1.05 1.13 1.19 -8.56%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 19/11/15 25/08/15 25/05/15 27/02/15 26/11/14 28/08/14 -
Price 0.255 0.27 0.25 0.32 0.28 0.295 0.325 -
P/RPS 1.02 1.22 1.24 1.09 1.12 1.48 1.73 -29.61%
P/EPS 10.31 11.09 9.86 5.89 14.36 13.74 15.19 -22.71%
EY 9.70 9.01 10.14 16.96 6.97 7.28 6.58 29.43%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 1.00 1.14 1.09 1.16 1.02 1.08 1.19 -10.92%

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