[NCT] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 31.35%
YoY- 427.45%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 85,913 82,208 72,673 56,794 36,613 56,215 56,355 7.27%
PBT 18,957 10,114 9,060 8,330 -844 7,809 7,506 16.68%
Tax -3,173 -501 -874 -1,052 -459 -1,117 -1,456 13.85%
NP 15,784 9,613 8,186 7,278 -1,303 6,692 6,050 17.31%
-
NP to SH 15,216 9,603 8,147 6,477 -1,978 5,594 4,669 21.74%
-
Tax Rate 16.74% 4.95% 9.65% 12.63% - 14.30% 19.40% -
Total Cost 70,129 72,595 64,487 49,516 37,916 49,523 50,305 5.68%
-
Net Worth 86,617 0 55,424 46,144 35,427 34,804 31,238 18.50%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,195 - 1,444 - - 24 - -
Div Payout % 21.00% - 17.73% - - 0.43% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 86,617 0 55,424 46,144 35,427 34,804 31,238 18.50%
NOSH 320,923 159,432 147,210 144,789 136,153 123,333 124,210 17.12%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.37% 11.69% 11.26% 12.81% -3.56% 11.90% 10.74% -
ROE 17.57% 0.00% 14.70% 14.04% -5.58% 16.07% 14.95% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.77 51.56 49.37 39.23 26.89 45.58 45.37 -8.40%
EPS 4.74 6.02 5.53 4.47 -1.45 4.54 3.76 3.93%
DPS 1.00 0.00 1.00 0.00 0.00 0.02 0.00 -
NAPS 0.2699 0.00 0.3765 0.3187 0.2602 0.2822 0.2515 1.18%
Adjusted Per Share Value based on latest NOSH - 144,789
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.08 4.86 4.30 3.36 2.16 3.32 3.33 7.28%
EPS 0.90 0.57 0.48 0.38 -0.12 0.33 0.28 21.46%
DPS 0.19 0.00 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.00 0.0328 0.0273 0.0209 0.0206 0.0185 18.47%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.275 0.24 0.22 0.19 0.17 0.17 0.25 -
P/RPS 1.03 0.47 0.45 0.48 0.63 0.37 0.55 11.01%
P/EPS 5.80 3.98 3.98 4.25 -11.70 3.75 6.65 -2.25%
EY 17.24 25.10 25.16 23.54 -8.55 26.68 15.04 2.29%
DY 3.62 0.00 4.55 0.00 0.00 0.12 0.00 -
P/NAPS 1.02 0.00 0.58 0.60 0.65 0.60 0.99 0.49%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 17/08/12 22/08/11 26/08/10 26/08/09 28/08/08 28/08/07 -
Price 0.285 0.24 0.20 0.17 0.16 0.20 0.23 -
P/RPS 1.06 0.47 0.41 0.43 0.59 0.44 0.51 12.95%
P/EPS 6.01 3.98 3.61 3.80 -11.01 4.41 6.12 -0.30%
EY 16.64 25.10 27.67 26.31 -9.08 22.68 16.34 0.30%
DY 3.49 0.00 5.00 0.00 0.00 0.10 0.00 -
P/NAPS 1.06 0.00 0.53 0.53 0.61 0.71 0.91 2.57%

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