[NCT] YoY Quarter 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- -19.9%
YoY- 62.13%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 35,558 29,521 23,334 19,931 19,457 15,066 8,875 26.01%
PBT 3,107 2,239 2,352 2,246 1,584 2,492 -1,847 -
Tax -675 -822 -391 44 -141 -229 -233 19.38%
NP 2,432 1,417 1,961 2,290 1,443 2,263 -2,080 -
-
NP to SH 2,135 1,436 1,413 2,286 1,410 1,981 -2,206 -
-
Tax Rate 21.73% 36.71% 16.62% -1.96% 8.90% 9.19% - -
Total Cost 33,126 28,104 21,373 17,641 18,014 12,803 10,955 20.24%
-
Net Worth 101,935 85,890 74,161 63,719 49,474 38,030 30,485 22.27%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 3,700 3,230 3,195 - 1,444 - - -
Div Payout % 173.30% 224.94% 226.13% - 102.42% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 101,935 85,890 74,161 63,719 49,474 38,030 30,485 22.27%
NOSH 370,000 323,018 319,523 159,696 144,408 135,531 124,431 19.90%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.84% 4.80% 8.40% 11.49% 7.42% 15.02% -23.44% -
ROE 2.09% 1.67% 1.91% 3.59% 2.85% 5.21% -7.24% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.61 9.14 7.30 12.48 13.47 11.12 7.13 5.09%
EPS 0.54 0.47 0.48 1.43 0.97 1.46 -1.77 -
DPS 1.00 1.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.2755 0.2659 0.2321 0.399 0.3426 0.2806 0.245 1.97%
Adjusted Per Share Value based on latest NOSH - 159,696
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.25 1.87 1.48 1.26 1.23 0.95 0.56 26.07%
EPS 0.14 0.09 0.09 0.14 0.09 0.13 -0.14 -
DPS 0.23 0.20 0.20 0.00 0.09 0.00 0.00 -
NAPS 0.0645 0.0544 0.0469 0.0403 0.0313 0.0241 0.0193 22.26%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.29 0.27 0.22 0.20 0.19 0.17 0.17 -
P/RPS 3.02 2.95 3.01 1.60 1.41 1.53 2.38 4.04%
P/EPS 50.26 60.73 49.75 13.97 19.46 11.63 -9.59 -
EY 1.99 1.65 2.01 7.16 5.14 8.60 -10.43 -
DY 3.45 3.70 4.55 0.00 5.26 0.00 0.00 -
P/NAPS 1.05 1.02 0.95 0.50 0.55 0.61 0.69 7.24%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 22/02/12 25/02/11 25/02/10 27/02/09 -
Price 0.28 0.29 0.22 0.26 0.17 0.19 0.16 -
P/RPS 2.91 3.17 3.01 2.08 1.26 1.71 2.24 4.45%
P/EPS 48.52 65.23 49.75 18.16 17.41 13.00 -9.02 -
EY 2.06 1.53 2.01 5.51 5.74 7.69 -11.08 -
DY 3.57 3.45 4.55 0.00 5.88 0.00 0.00 -
P/NAPS 1.02 1.09 0.95 0.65 0.50 0.68 0.65 7.79%

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