[NCB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 22.22%
YoY- 2.87%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 809,129 777,032 751,056 946,185 951,856 931,398 946,108 -9.89%
PBT 172,602 146,750 142,412 164,155 189,157 187,442 199,008 -9.04%
Tax -34,825 -29,122 -22,924 -8,287 -61,536 -61,398 -64,648 -33.77%
NP 137,777 117,628 119,488 155,868 127,621 126,044 134,360 1.68%
-
NP to SH 137,717 117,460 119,472 155,615 127,321 125,652 133,968 1.85%
-
Tax Rate 20.18% 19.84% 16.10% 5.05% 32.53% 32.76% 32.49% -
Total Cost 671,352 659,404 631,568 790,317 824,234 805,354 811,748 -11.88%
-
Net Worth 1,839,375 1,790,090 1,810,747 1,795,919 1,759,292 1,720,682 1,768,943 2.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 44,019 65,777 - 117,533 43,903 65,639 - -
Div Payout % 31.96% 56.00% - 75.53% 34.48% 52.24% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,839,375 1,790,090 1,810,747 1,795,919 1,759,292 1,720,682 1,768,943 2.63%
NOSH 471,634 469,840 466,687 470,135 470,399 468,850 471,718 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.03% 15.14% 15.91% 16.47% 13.41% 13.53% 14.20% -
ROE 7.49% 6.56% 6.60% 8.66% 7.24% 7.30% 7.57% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 171.56 165.38 160.93 201.26 202.35 198.66 200.57 -9.88%
EPS 29.20 25.00 25.60 33.10 27.07 26.80 28.40 1.86%
DPS 9.33 14.00 0.00 25.00 9.33 14.00 0.00 -
NAPS 3.90 3.81 3.88 3.82 3.74 3.67 3.75 2.64%
Adjusted Per Share Value based on latest NOSH - 469,749
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 170.89 164.11 158.63 199.84 201.03 196.71 199.82 -9.89%
EPS 29.09 24.81 25.23 32.87 26.89 26.54 28.29 1.87%
DPS 9.30 13.89 0.00 24.82 9.27 13.86 0.00 -
NAPS 3.8848 3.7807 3.8244 3.793 3.7157 3.6341 3.7361 2.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.96 2.76 2.83 2.33 2.97 3.10 3.14 -
P/RPS 1.73 1.67 1.76 1.16 1.47 1.56 1.57 6.67%
P/EPS 10.14 11.04 11.05 7.04 10.97 11.57 11.06 -5.62%
EY 9.86 9.06 9.05 14.21 9.11 8.65 9.04 5.95%
DY 3.15 5.07 0.00 10.73 3.14 4.52 0.00 -
P/NAPS 0.76 0.72 0.73 0.61 0.79 0.84 0.84 -6.44%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/10/09 24/08/09 20/04/09 23/02/09 24/10/08 21/08/08 30/04/08 -
Price 3.04 3.00 2.92 2.49 2.33 3.00 3.12 -
P/RPS 1.77 1.81 1.81 1.24 1.15 1.51 1.56 8.77%
P/EPS 10.41 12.00 11.41 7.52 8.61 11.19 10.99 -3.54%
EY 9.61 8.33 8.77 13.29 11.62 8.93 9.10 3.69%
DY 3.07 4.67 0.00 10.04 4.01 4.67 0.00 -
P/NAPS 0.78 0.79 0.75 0.65 0.62 0.82 0.83 -4.05%

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