[NCB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1.33%
YoY- -2.29%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 777,032 751,056 946,185 951,856 931,398 946,108 885,517 -8.35%
PBT 146,750 142,412 164,155 189,157 187,442 199,008 204,123 -19.76%
Tax -29,122 -22,924 -8,287 -61,536 -61,398 -64,648 -52,816 -32.78%
NP 117,628 119,488 155,868 127,621 126,044 134,360 151,307 -15.46%
-
NP to SH 117,460 119,472 155,615 127,321 125,652 133,968 151,279 -15.53%
-
Tax Rate 19.84% 16.10% 5.05% 32.53% 32.76% 32.49% 25.87% -
Total Cost 659,404 631,568 790,317 824,234 805,354 811,748 734,210 -6.91%
-
Net Worth 1,790,090 1,810,747 1,795,919 1,759,292 1,720,682 1,768,943 1,728,902 2.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 65,777 - 117,533 43,903 65,639 - 117,452 -32.08%
Div Payout % 56.00% - 75.53% 34.48% 52.24% - 77.64% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,790,090 1,810,747 1,795,919 1,759,292 1,720,682 1,768,943 1,728,902 2.34%
NOSH 469,840 466,687 470,135 470,399 468,850 471,718 469,810 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.14% 15.91% 16.47% 13.41% 13.53% 14.20% 17.09% -
ROE 6.56% 6.60% 8.66% 7.24% 7.30% 7.57% 8.75% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 165.38 160.93 201.26 202.35 198.66 200.57 188.48 -8.35%
EPS 25.00 25.60 33.10 27.07 26.80 28.40 32.20 -15.53%
DPS 14.00 0.00 25.00 9.33 14.00 0.00 25.00 -32.08%
NAPS 3.81 3.88 3.82 3.74 3.67 3.75 3.68 2.34%
Adjusted Per Share Value based on latest NOSH - 473,405
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 164.11 158.63 199.84 201.03 196.71 199.82 187.02 -8.35%
EPS 24.81 25.23 32.87 26.89 26.54 28.29 31.95 -15.52%
DPS 13.89 0.00 24.82 9.27 13.86 0.00 24.81 -32.09%
NAPS 3.7807 3.8244 3.793 3.7157 3.6341 3.7361 3.6515 2.34%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.76 2.83 2.33 2.97 3.10 3.14 3.04 -
P/RPS 1.67 1.76 1.16 1.47 1.56 1.57 1.61 2.47%
P/EPS 11.04 11.05 7.04 10.97 11.57 11.06 9.44 11.01%
EY 9.06 9.05 14.21 9.11 8.65 9.04 10.59 -9.88%
DY 5.07 0.00 10.73 3.14 4.52 0.00 8.22 -27.56%
P/NAPS 0.72 0.73 0.61 0.79 0.84 0.84 0.83 -9.05%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 20/04/09 23/02/09 24/10/08 21/08/08 30/04/08 21/02/08 -
Price 3.00 2.92 2.49 2.33 3.00 3.12 2.99 -
P/RPS 1.81 1.81 1.24 1.15 1.51 1.56 1.59 9.03%
P/EPS 12.00 11.41 7.52 8.61 11.19 10.99 9.29 18.62%
EY 8.33 8.77 13.29 11.62 8.93 9.10 10.77 -15.75%
DY 4.67 0.00 10.04 4.01 4.67 0.00 8.36 -32.19%
P/NAPS 0.79 0.75 0.65 0.62 0.82 0.83 0.81 -1.65%

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