[NCB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 22.85%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 734,467 739,108 726,686 716,104 747,006 758,142 756,770 -1.96%
PBT 139,539 143,418 129,600 131,788 106,607 110,301 103,048 22.32%
Tax -47,725 -46,818 -42,372 -43,016 -34,346 -36,593 -34,028 25.21%
NP 91,814 96,600 87,228 88,772 72,261 73,708 69,020 20.89%
-
NP to SH 91,814 96,600 87,228 88,772 72,261 73,708 69,020 20.89%
-
Tax Rate 34.20% 32.64% 32.69% 32.64% 32.22% 33.18% 33.02% -
Total Cost 642,653 642,508 639,458 627,332 674,745 684,434 687,750 -4.40%
-
Net Worth 1,327,771 1,270,227 1,247,454 1,246,585 1,244,806 1,189,946 1,172,394 8.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 56,500 25,090 23,448 - 37,721 - 18,909 107.03%
Div Payout % 61.54% 25.97% 26.88% - 52.20% - 27.40% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,327,771 1,270,227 1,247,454 1,246,585 1,244,806 1,189,946 1,172,394 8.62%
NOSH 470,841 470,454 468,967 472,191 471,517 468,483 472,739 -0.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.50% 13.07% 12.00% 12.40% 9.67% 9.72% 9.12% -
ROE 6.91% 7.60% 6.99% 7.12% 5.81% 6.19% 5.89% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 155.99 157.11 154.95 151.66 158.43 161.83 160.08 -1.70%
EPS 19.50 20.53 18.60 18.80 15.40 15.73 14.60 21.21%
DPS 12.00 5.33 5.00 0.00 8.00 0.00 4.00 107.59%
NAPS 2.82 2.70 2.66 2.64 2.64 2.54 2.48 8.91%
Adjusted Per Share Value based on latest NOSH - 472,191
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 155.12 156.10 153.48 151.24 157.77 160.12 159.83 -1.96%
EPS 19.39 20.40 18.42 18.75 15.26 15.57 14.58 20.87%
DPS 11.93 5.30 4.95 0.00 7.97 0.00 3.99 107.13%
NAPS 2.8043 2.6828 2.6347 2.6328 2.6291 2.5132 2.4761 8.62%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.50 2.20 1.90 1.84 1.65 1.96 2.25 -
P/RPS 1.60 1.40 1.23 1.21 1.04 1.21 1.41 8.76%
P/EPS 12.82 10.71 10.22 9.79 10.77 12.46 15.41 -11.51%
EY 7.80 9.33 9.79 10.22 9.29 8.03 6.49 13.00%
DY 4.80 2.42 2.63 0.00 4.85 0.00 1.78 93.38%
P/NAPS 0.89 0.81 0.71 0.70 0.62 0.77 0.91 -1.46%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 28/10/03 19/08/03 21/04/03 24/02/03 28/10/02 19/08/02 -
Price 2.28 2.30 2.09 1.82 1.54 1.80 2.12 -
P/RPS 1.46 1.46 1.35 1.20 0.97 1.11 1.32 6.93%
P/EPS 11.69 11.20 11.24 9.68 10.05 11.44 14.52 -13.42%
EY 8.55 8.93 8.90 10.33 9.95 8.74 6.89 15.43%
DY 5.26 2.32 2.39 0.00 5.19 0.00 1.89 97.48%
P/NAPS 0.81 0.85 0.79 0.69 0.58 0.71 0.85 -3.15%

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