[NCT] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 10.29%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 85,342 82,208 78,017 74,677 74,203 72,673 68,721 15.48%
PBT 8,652 10,114 10,211 10,060 9,398 9,060 8,565 0.67%
Tax -477 -501 -685 -660 -845 -874 -885 -33.69%
NP 8,175 9,613 9,526 9,400 8,553 8,186 7,680 4.24%
-
NP to SH 8,162 9,603 9,519 9,391 8,515 8,147 7,706 3.89%
-
Tax Rate 5.51% 4.95% 6.71% 6.56% 8.99% 9.65% 10.33% -
Total Cost 77,167 72,595 68,491 65,277 65,650 64,487 61,041 16.86%
-
Net Worth 61,995 0 0 63,719 61,416 55,424 51,290 13.43%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 1,444 1,444 1,444 -
Div Payout % - - - - 16.96% 17.73% 18.74% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 61,995 0 0 63,719 61,416 55,424 51,290 13.43%
NOSH 294,375 159,432 159,352 159,696 159,441 147,210 144,930 60.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.58% 11.69% 12.21% 12.59% 11.53% 11.26% 11.18% -
ROE 13.17% 0.00% 0.00% 14.74% 13.86% 14.70% 15.02% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.99 51.56 48.96 46.76 46.54 49.37 47.42 -27.90%
EPS 2.77 6.02 5.97 5.88 5.34 5.53 5.32 -35.20%
DPS 0.00 0.00 0.00 0.00 0.91 1.00 1.00 -
NAPS 0.2106 0.00 0.00 0.399 0.3852 0.3765 0.3539 -29.18%
Adjusted Per Share Value based on latest NOSH - 159,696
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.61 4.44 4.21 4.03 4.01 3.92 3.71 15.53%
EPS 0.44 0.52 0.51 0.51 0.46 0.44 0.42 3.14%
DPS 0.00 0.00 0.00 0.00 0.08 0.08 0.08 -
NAPS 0.0335 0.00 0.00 0.0344 0.0332 0.0299 0.0277 13.47%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.23 0.24 0.21 0.20 0.39 0.22 0.17 -
P/RPS 0.79 0.47 0.43 0.43 0.84 0.45 0.36 68.62%
P/EPS 8.30 3.98 3.52 3.40 7.30 3.98 3.20 88.45%
EY 12.06 25.10 28.45 29.40 13.69 25.16 31.28 -46.93%
DY 0.00 0.00 0.00 0.00 2.32 4.55 5.88 -
P/NAPS 1.09 0.00 0.00 0.50 1.01 0.58 0.48 72.50%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 17/08/12 08/05/12 22/02/12 22/11/11 22/08/11 25/05/11 -
Price 0.23 0.24 0.23 0.26 0.20 0.20 0.19 -
P/RPS 0.79 0.47 0.47 0.56 0.43 0.41 0.40 57.21%
P/EPS 8.30 3.98 3.85 4.42 3.74 3.61 3.57 75.22%
EY 12.06 25.10 25.97 22.62 26.70 27.67 27.98 -42.85%
DY 0.00 0.00 0.00 0.00 4.53 5.00 5.26 -
P/NAPS 1.09 0.00 0.00 0.65 0.52 0.53 0.54 59.51%

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