[NCT] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.45%
YoY- 65.6%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 120,278 120,523 85,633 89,603 87,691 74,676 68,647 9.78%
PBT -2,598 18,596 9,188 14,089 8,758 10,060 8,535 -
Tax -2,887 -2,503 -1,087 -1,123 -912 -659 -840 22.82%
NP -5,485 16,093 8,101 12,966 7,846 9,401 7,695 -
-
NP to SH -9,724 11,931 6,673 12,968 7,831 9,391 7,392 -
-
Tax Rate - 13.46% 11.83% 7.97% 10.41% 6.55% 9.84% -
Total Cost 125,763 104,430 77,532 76,637 79,845 65,275 60,952 12.81%
-
Net Worth 110,053 123,349 94,266 86,525 54,012 60,961 48,912 14.45%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 3,421 3,254 2,327 - 1,427 -
Div Payout % - - 51.28% 25.09% 29.72% - 19.31% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 110,053 123,349 94,266 86,525 54,012 60,961 48,912 14.45%
NOSH 483,116 482,398 342,166 325,405 232,713 152,786 142,768 22.50%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -4.56% 13.35% 9.46% 14.47% 8.95% 12.59% 11.21% -
ROE -8.84% 9.67% 7.08% 14.99% 14.50% 15.40% 15.11% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.90 24.98 25.03 27.54 37.68 48.88 48.08 -10.37%
EPS -2.01 2.47 1.95 4.02 2.45 6.15 5.18 -
DPS 0.00 0.00 1.00 1.00 1.00 0.00 1.00 -
NAPS 0.2278 0.2557 0.2755 0.2659 0.2321 0.399 0.3426 -6.56%
Adjusted Per Share Value based on latest NOSH - 323,018
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.61 7.63 5.42 5.67 5.55 4.73 4.35 9.76%
EPS -0.62 0.76 0.42 0.82 0.50 0.59 0.47 -
DPS 0.00 0.00 0.22 0.21 0.15 0.00 0.09 -
NAPS 0.0697 0.0781 0.0597 0.0548 0.0342 0.0386 0.031 14.44%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.18 0.265 0.29 0.27 0.22 0.20 0.19 -
P/RPS 0.72 1.06 1.16 0.98 0.58 0.41 0.40 10.28%
P/EPS -8.94 10.71 14.87 6.78 6.54 3.25 3.67 -
EY -11.18 9.33 6.72 14.76 15.30 30.73 27.25 -
DY 0.00 0.00 3.45 3.70 4.55 0.00 5.26 -
P/NAPS 0.79 1.04 1.05 1.02 0.95 0.50 0.55 6.21%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 22/02/12 25/02/11 -
Price 0.20 0.255 0.28 0.29 0.22 0.26 0.17 -
P/RPS 0.80 1.02 1.12 1.05 0.58 0.53 0.35 14.75%
P/EPS -9.94 10.31 14.36 7.28 6.54 4.23 3.28 -
EY -10.06 9.70 6.97 13.74 15.30 23.64 30.46 -
DY 0.00 0.00 3.57 3.45 4.55 0.00 5.88 -
P/NAPS 0.88 1.00 1.02 1.09 0.95 0.65 0.50 9.87%

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