[NCB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 80.75%
YoY- 29.12%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 747,006 758,142 756,770 776,424 706,669 728,798 707,158 3.71%
PBT 106,607 110,301 103,048 117,200 78,561 90,150 87,928 13.66%
Tax -34,346 -36,593 -34,028 -38,304 -34,911 -32,956 -33,138 2.40%
NP 72,261 73,708 69,020 78,896 43,650 57,194 54,790 20.20%
-
NP to SH 72,261 73,708 69,020 78,896 43,650 57,194 54,790 20.20%
-
Tax Rate 32.22% 33.18% 33.02% 32.68% 44.44% 36.56% 37.69% -
Total Cost 674,745 684,434 687,750 697,528 663,019 671,604 652,368 2.26%
-
Net Worth 1,244,806 1,189,946 1,172,394 1,150,566 1,126,451 1,136,036 2,507,696 -37.22%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 37,721 - 18,909 - 28,161 - - -
Div Payout % 52.20% - 27.40% - 64.52% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,244,806 1,189,946 1,172,394 1,150,566 1,126,451 1,136,036 2,507,696 -37.22%
NOSH 471,517 468,483 472,739 469,619 469,354 471,384 1,053,653 -41.40%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.67% 9.72% 9.12% 10.16% 6.18% 7.85% 7.75% -
ROE 5.81% 6.19% 5.89% 6.86% 3.88% 5.03% 2.18% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 158.43 161.83 160.08 165.33 150.56 154.61 67.11 77.01%
EPS 15.40 15.73 14.60 16.80 9.30 12.13 5.20 105.81%
DPS 8.00 0.00 4.00 0.00 6.00 0.00 0.00 -
NAPS 2.64 2.54 2.48 2.45 2.40 2.41 2.38 7.13%
Adjusted Per Share Value based on latest NOSH - 469,619
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 157.77 160.12 159.83 163.98 149.25 153.92 149.35 3.71%
EPS 15.26 15.57 14.58 16.66 9.22 12.08 11.57 20.20%
DPS 7.97 0.00 3.99 0.00 5.95 0.00 0.00 -
NAPS 2.6291 2.5132 2.4761 2.43 2.3791 2.3993 5.2963 -37.22%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.65 1.96 2.25 2.56 2.70 2.25 2.79 -
P/RPS 1.04 1.21 1.41 1.55 1.79 1.46 4.16 -60.21%
P/EPS 10.77 12.46 15.41 15.24 29.03 18.54 53.65 -65.61%
EY 9.29 8.03 6.49 6.56 3.44 5.39 1.86 191.33%
DY 4.85 0.00 1.78 0.00 2.22 0.00 0.00 -
P/NAPS 0.62 0.77 0.91 1.04 1.13 0.93 1.17 -34.43%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/10/02 19/08/02 22/04/02 12/04/02 22/10/01 20/08/01 -
Price 1.54 1.80 2.12 2.61 2.60 2.36 2.77 -
P/RPS 0.97 1.11 1.32 1.58 1.73 1.53 4.13 -61.83%
P/EPS 10.05 11.44 14.52 15.54 27.96 19.45 53.27 -67.00%
EY 9.95 8.74 6.89 6.44 3.58 5.14 1.88 202.77%
DY 5.19 0.00 1.89 0.00 2.31 0.00 0.00 -
P/NAPS 0.58 0.71 0.85 1.07 1.08 0.98 1.16 -36.92%

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