[NCT] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[NCT] NCT ALLIANCE BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 60.62%
YoY- 58.45%
Quarter Report
Latest QR
Upcoming QR
NCT's Result
NCT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 146,401 102,346 80,258 85,913 82,208 72,673 56,794 17.07%
PBT 15,904 13,760 5,180 18,957 10,114 9,060 8,330 11.36%
Tax -3,635 -1,911 -1,111 -3,173 -501 -874 -1,052 22.93%
NP 12,269 11,849 4,069 15,784 9,613 8,186 7,278 9.08%
-
NP to SH 6,154 9,971 4,096 15,216 9,603 8,147 6,477 -0.84%
-
Tax Rate 22.86% 13.89% 21.45% 16.74% 4.95% 9.65% 12.63% -
Total Cost 134,132 90,497 76,189 70,129 72,595 64,487 49,516 18.04%
-
Net Worth 121,890 108,102 96,500 86,617 0 55,424 46,144 17.55%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 3,700 3,230 3,195 - 1,444 - -
Div Payout % - 37.11% 78.86% 21.00% - 17.73% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 121,890 108,102 96,500 86,617 0 55,424 46,144 17.55%
NOSH 483,115 470,214 353,999 320,923 159,432 147,210 144,789 22.21%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.38% 11.58% 5.07% 18.37% 11.69% 11.26% 12.81% -
ROE 5.05% 9.22% 4.24% 17.57% 0.00% 14.70% 14.04% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.30 21.77 22.67 26.77 51.56 49.37 39.23 -4.20%
EPS 1.27 2.12 1.16 4.74 6.02 5.53 4.47 -18.90%
DPS 0.00 0.79 0.91 1.00 0.00 1.00 0.00 -
NAPS 0.2523 0.2299 0.2726 0.2699 0.00 0.3765 0.3187 -3.81%
Adjusted Per Share Value based on latest NOSH - 320,923
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.90 5.52 4.33 4.64 4.44 3.92 3.07 17.04%
EPS 0.33 0.54 0.22 0.82 0.52 0.44 0.35 -0.97%
DPS 0.00 0.20 0.17 0.17 0.00 0.08 0.00 -
NAPS 0.0658 0.0584 0.0521 0.0468 0.00 0.0299 0.0249 17.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.245 0.285 0.325 0.275 0.24 0.22 0.19 -
P/RPS 0.81 1.31 1.43 1.03 0.47 0.45 0.48 9.10%
P/EPS 19.23 13.44 28.09 5.80 3.98 3.98 4.25 28.57%
EY 5.20 7.44 3.56 17.24 25.10 25.16 23.54 -22.23%
DY 0.00 2.76 2.81 3.62 0.00 4.55 0.00 -
P/NAPS 0.97 1.24 1.19 1.02 0.00 0.58 0.60 8.32%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 25/08/15 28/08/14 21/08/13 17/08/12 22/08/11 26/08/10 -
Price 0.21 0.25 0.325 0.285 0.24 0.20 0.17 -
P/RPS 0.69 1.15 1.43 1.06 0.47 0.41 0.43 8.19%
P/EPS 16.49 11.79 28.09 6.01 3.98 3.61 3.80 27.68%
EY 6.07 8.48 3.56 16.64 25.10 27.67 26.31 -21.66%
DY 0.00 3.15 2.81 3.49 0.00 5.00 0.00 -
P/NAPS 0.83 1.09 1.19 1.06 0.00 0.53 0.53 7.75%

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