[NCT] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.27%
YoY- -16.61%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 120,523 85,633 89,603 87,691 74,676 68,647 46,534 17.17%
PBT 18,596 9,188 14,089 8,758 10,060 8,535 5,013 24.40%
Tax -2,503 -1,087 -1,123 -912 -659 -840 -775 21.56%
NP 16,093 8,101 12,966 7,846 9,401 7,695 4,238 24.89%
-
NP to SH 11,931 6,673 12,968 7,831 9,391 7,392 3,186 24.60%
-
Tax Rate 13.46% 11.83% 7.97% 10.41% 6.55% 9.84% 15.46% -
Total Cost 104,430 77,532 76,637 79,845 65,275 60,952 42,296 16.24%
-
Net Worth 123,349 94,266 86,525 54,012 60,961 48,912 37,549 21.91%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,421 3,254 2,327 - 1,427 - -
Div Payout % - 51.28% 25.09% 29.72% - 19.31% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 123,349 94,266 86,525 54,012 60,961 48,912 37,549 21.91%
NOSH 482,398 342,166 325,405 232,713 152,786 142,768 133,819 23.81%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.35% 9.46% 14.47% 8.95% 12.59% 11.21% 9.11% -
ROE 9.67% 7.08% 14.99% 14.50% 15.40% 15.11% 8.48% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.98 25.03 27.54 37.68 48.88 48.08 34.77 -5.35%
EPS 2.47 1.95 4.02 2.45 6.15 5.18 2.38 0.62%
DPS 0.00 1.00 1.00 1.00 0.00 1.00 0.00 -
NAPS 0.2557 0.2755 0.2659 0.2321 0.399 0.3426 0.2806 -1.53%
Adjusted Per Share Value based on latest NOSH - 319,523
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.51 4.62 4.84 4.73 4.03 3.71 2.51 17.20%
EPS 0.64 0.36 0.70 0.42 0.51 0.40 0.17 24.71%
DPS 0.00 0.18 0.18 0.13 0.00 0.08 0.00 -
NAPS 0.0666 0.0509 0.0467 0.0292 0.0329 0.0264 0.0203 21.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.265 0.29 0.27 0.22 0.20 0.19 0.17 -
P/RPS 1.06 1.16 0.98 0.58 0.41 0.40 0.49 13.71%
P/EPS 10.71 14.87 6.78 6.54 3.25 3.67 7.14 6.98%
EY 9.33 6.72 14.76 15.30 30.73 27.25 14.00 -6.53%
DY 0.00 3.45 3.70 4.55 0.00 5.26 0.00 -
P/NAPS 1.04 1.05 1.02 0.95 0.50 0.55 0.61 9.29%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 22/02/12 25/02/11 25/02/10 -
Price 0.255 0.28 0.29 0.22 0.26 0.17 0.19 -
P/RPS 1.02 1.12 1.05 0.58 0.53 0.35 0.55 10.83%
P/EPS 10.31 14.36 7.28 6.54 4.23 3.28 7.98 4.36%
EY 9.70 6.97 13.74 15.30 23.64 30.46 12.53 -4.17%
DY 0.00 3.57 3.45 4.55 0.00 5.88 0.00 -
P/NAPS 1.00 1.02 1.09 0.95 0.65 0.50 0.68 6.63%

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