[NCT] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -15.01%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 85,913 87,291 88,745 85,342 82,208 78,017 74,677 9.80%
PBT 18,957 10,807 8,758 8,652 10,114 10,211 10,060 52.62%
Tax -3,173 -771 -912 -477 -501 -685 -660 185.12%
NP 15,784 10,036 7,846 8,175 9,613 9,526 9,400 41.31%
-
NP to SH 15,216 9,473 7,289 8,162 9,603 9,519 9,391 37.99%
-
Tax Rate 16.74% 7.13% 10.41% 5.51% 4.95% 6.71% 6.56% -
Total Cost 70,129 77,255 80,899 77,167 72,595 68,491 65,277 4.90%
-
Net Worth 86,617 78,767 74,161 61,995 0 0 63,719 22.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,195 3,195 3,195 - - - - -
Div Payout % 21.00% 33.73% 43.84% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,617 78,767 74,161 61,995 0 0 63,719 22.73%
NOSH 320,923 318,768 319,523 294,375 159,432 159,352 159,696 59.31%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.37% 11.50% 8.84% 9.58% 11.69% 12.21% 12.59% -
ROE 17.57% 12.03% 9.83% 13.17% 0.00% 0.00% 14.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.77 27.38 27.77 28.99 51.56 48.96 46.76 -31.07%
EPS 4.74 2.97 2.28 2.77 6.02 5.97 5.88 -13.39%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2699 0.2471 0.2321 0.2106 0.00 0.00 0.399 -22.95%
Adjusted Per Share Value based on latest NOSH - 294,375
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.64 4.71 4.79 4.61 4.44 4.21 4.03 9.86%
EPS 0.82 0.51 0.39 0.44 0.52 0.51 0.51 37.28%
DPS 0.17 0.17 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.0468 0.0425 0.04 0.0335 0.00 0.00 0.0344 22.80%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.275 0.225 0.22 0.23 0.24 0.21 0.20 -
P/RPS 1.03 0.82 0.79 0.79 0.47 0.43 0.43 79.11%
P/EPS 5.80 7.57 9.64 8.30 3.98 3.52 3.40 42.81%
EY 17.24 13.21 10.37 12.06 25.10 28.45 29.40 -29.96%
DY 3.62 4.45 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.95 1.09 0.00 0.00 0.50 60.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 27/05/13 28/02/13 21/11/12 17/08/12 08/05/12 22/02/12 -
Price 0.285 0.26 0.22 0.23 0.24 0.23 0.26 -
P/RPS 1.06 0.95 0.79 0.79 0.47 0.47 0.56 53.07%
P/EPS 6.01 8.75 9.64 8.30 3.98 3.85 4.42 22.75%
EY 16.64 11.43 10.37 12.06 25.10 25.97 22.62 -18.52%
DY 3.49 3.86 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 0.95 1.09 0.00 0.00 0.65 38.58%

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