[NCT] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.88%
YoY- 17.87%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 87,291 88,745 85,342 82,208 78,017 74,677 74,203 11.42%
PBT 10,807 8,758 8,652 10,114 10,211 10,060 9,398 9.75%
Tax -771 -912 -477 -501 -685 -660 -845 -5.92%
NP 10,036 7,846 8,175 9,613 9,526 9,400 8,553 11.23%
-
NP to SH 9,473 7,289 8,162 9,603 9,519 9,391 8,515 7.35%
-
Tax Rate 7.13% 10.41% 5.51% 4.95% 6.71% 6.56% 8.99% -
Total Cost 77,255 80,899 77,167 72,595 68,491 65,277 65,650 11.45%
-
Net Worth 78,767 74,161 61,995 0 0 63,719 61,416 18.02%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,195 3,195 - - - - 1,444 69.71%
Div Payout % 33.73% 43.84% - - - - 16.96% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 78,767 74,161 61,995 0 0 63,719 61,416 18.02%
NOSH 318,768 319,523 294,375 159,432 159,352 159,696 159,441 58.63%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.50% 8.84% 9.58% 11.69% 12.21% 12.59% 11.53% -
ROE 12.03% 9.83% 13.17% 0.00% 0.00% 14.74% 13.86% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.38 27.77 28.99 51.56 48.96 46.76 46.54 -29.76%
EPS 2.97 2.28 2.77 6.02 5.97 5.88 5.34 -32.34%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.91 6.48%
NAPS 0.2471 0.2321 0.2106 0.00 0.00 0.399 0.3852 -25.59%
Adjusted Per Share Value based on latest NOSH - 159,432
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.71 4.79 4.61 4.44 4.21 4.03 4.01 11.31%
EPS 0.51 0.39 0.44 0.52 0.51 0.51 0.46 7.11%
DPS 0.17 0.17 0.00 0.00 0.00 0.00 0.08 65.21%
NAPS 0.0425 0.04 0.0335 0.00 0.00 0.0344 0.0332 17.87%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.225 0.22 0.23 0.24 0.21 0.20 0.39 -
P/RPS 0.82 0.79 0.79 0.47 0.43 0.43 0.84 -1.59%
P/EPS 7.57 9.64 8.30 3.98 3.52 3.40 7.30 2.44%
EY 13.21 10.37 12.06 25.10 28.45 29.40 13.69 -2.34%
DY 4.45 4.55 0.00 0.00 0.00 0.00 2.32 54.31%
P/NAPS 0.91 0.95 1.09 0.00 0.00 0.50 1.01 -6.70%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 21/11/12 17/08/12 08/05/12 22/02/12 22/11/11 -
Price 0.26 0.22 0.23 0.24 0.23 0.26 0.20 -
P/RPS 0.95 0.79 0.79 0.47 0.47 0.56 0.43 69.54%
P/EPS 8.75 9.64 8.30 3.98 3.85 4.42 3.74 76.14%
EY 11.43 10.37 12.06 25.10 25.97 22.62 26.70 -43.16%
DY 3.86 4.55 0.00 0.00 0.00 0.00 4.53 -10.11%
P/NAPS 1.05 0.95 1.09 0.00 0.00 0.65 0.52 59.68%

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