[NCB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	834,002	823,653	814,916	780,028	806,576	807,088	796,560	3.10%
YoY %	1.26%	1.07%	4.47%	-3.29%	-0.06%	1.32%	-	-
Horiz. %	104.70%	103.40%	102.30%	97.92%	101.26%	101.32%	100.00%	-
PBT	165,320	154,761	157,194	146,424	136,938	136,252	130,688	16.91%
YoY %	6.82%	-1.55%	7.36%	6.93%	0.50%	4.26%	-	-
Horiz. %	126.50%	118.42%	120.28%	112.04%	104.78%	104.26%	100.00%	-
Tax	-49,156	-48,617	-48,662	-45,132	-41,498	-44,304	-43,082	9.16%
YoY %	-1.11%	0.09%	-7.82%	-8.76%	6.33%	-2.84%	-	-
Horiz. %	114.10%	112.85%	112.95%	104.76%	96.32%	102.84%	100.00%	-
NP	116,164	106,144	108,532	101,292	95,440	91,948	87,606	20.63%
YoY %	9.44%	-2.20%	7.15%	6.13%	3.80%	4.96%	-	-
Horiz. %	132.60%	121.16%	123.89%	115.62%	108.94%	104.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,101	106,112	108,538	101,328	95,684	91,786	87,584	20.61%
YoY %	9.41%	-2.24%	7.12%	5.90%	4.25%	4.80%	-	-
Horiz. %	132.56%	121.15%	123.92%	115.69%	109.25%	104.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.73%	31.41%	30.96%	30.82%	30.30%	32.52%	32.97%	-
YoY %	-5.35%	1.45%	0.45%	1.72%	-6.83%	-1.36%	-	-
Horiz. %	90.17%	95.27%	93.90%	93.48%	91.90%	98.64%	100.00%	-
Total Cost	717,838	717,509	706,384	678,736	711,136	715,140	708,954	0.83%
YoY %	0.05%	1.57%	4.07%	-4.56%	-0.56%	0.87%	-	-
Horiz. %	101.25%	101.21%	99.64%	95.74%	100.31%	100.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,668,658	1,652,898	1,628,070	1,641,888	1,607,302	1,414,520	1,384,392	13.22%
YoY %	0.95%	1.52%	-0.84%	2.15%	13.63%	2.18%	-	-
Horiz. %	120.53%	119.40%	117.60%	118.60%	116.10%	102.18%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	124,561	31,394	47,190	-	70,702	31,433	47,088	90.93%
YoY %	296.77%	-33.47%	0.00%	-	124.93%	-33.25%	-	-
Horiz. %	264.53%	66.67%	100.22%	-	150.15%	66.75%	100.00%	-
Div Payout %	107.29%	29.59%	43.48%	-	73.89%	34.25%	53.76%	-
YoY %	262.59%	-31.95%	0.00%	-	115.74%	-36.29%	-	-
Horiz. %	199.57%	55.04%	80.88%	-	137.44%	63.71%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	1,668,658	1,652,898	1,628,070	1,641,888	1,607,302	1,414,520	1,384,392	13.22%
YoY %	0.95%	1.52%	-0.84%	2.15%	13.63%	2.18%	-	-
Horiz. %	120.53%	119.40%	117.60%	118.60%	116.10%	102.18%	100.00%	-
NOSH	470,044	470,911	471,904	469,111	471,349	471,506	470,881	-0.11%
YoY %	-0.18%	-0.21%	0.60%	-0.47%	-0.03%	0.13%	-	-
Horiz. %	99.82%	100.01%	100.22%	99.62%	100.10%	100.13%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	13.93%	12.89%	13.32%	12.99%	11.83%	11.39%	11.00%	-
YoY %	8.07%	-3.23%	2.54%	9.81%	3.86%	3.55%	-	-
Horiz. %	126.64%	117.18%	121.09%	118.09%	107.55%	103.55%	100.00%	-
ROE	6.96%	6.42%	6.67%	6.17%	5.95%	6.49%	6.33%	-
YoY %	8.41%	-3.75%	8.10%	3.70%	-8.32%	2.53%	-	-
Horiz. %	109.95%	101.42%	105.37%	97.47%	94.00%	102.53%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	177.43	174.91	172.69	166.28	171.12	171.17	169.16	3.22%
YoY %	1.44%	1.29%	3.85%	-2.83%	-0.03%	1.19%	-	-
Horiz. %	104.89%	103.40%	102.09%	98.30%	101.16%	101.19%	100.00%	-
EPS	24.70	22.53	23.00	21.60	20.30	19.47	18.60	20.75%
YoY %	9.63%	-2.04%	6.48%	6.40%	4.26%	4.68%	-	-
Horiz. %	132.80%	121.13%	123.66%	116.13%	109.14%	104.68%	100.00%	-
DPS	26.50	6.67	10.00	0.00	15.00	6.67	10.00	91.15%
YoY %	297.30%	-33.30%	0.00%	0.00%	124.89%	-33.30%	-	-
Horiz. %	265.00%	66.70%	100.00%	0.00%	150.00%	66.70%	100.00%	-
NAPS	3.55	3.51	3.45	3.50	3.41	3.00	2.94	13.35%
YoY %	1.14%	1.74%	-1.43%	2.64%	13.67%	2.04%	-	-
Horiz. %	120.75%	119.39%	117.35%	119.05%	115.99%	102.04%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 469,111
RPS	176.14	173.96	172.11	164.74	170.35	170.46	168.24	3.09%
YoY %	1.25%	1.07%	4.47%	-3.29%	-0.06%	1.32%	-	-
Horiz. %	104.70%	103.40%	102.30%	97.92%	101.25%	101.32%	100.00%	-
EPS	24.52	22.41	22.92	21.40	20.21	19.39	18.50	20.59%
YoY %	9.42%	-2.23%	7.10%	5.89%	4.23%	4.81%	-	-
Horiz. %	132.54%	121.14%	123.89%	115.68%	109.24%	104.81%	100.00%	-
DPS	26.31	6.63	9.97	0.00	14.93	6.64	9.95	90.88%
YoY %	296.83%	-33.50%	0.00%	0.00%	124.85%	-33.27%	-	-
Horiz. %	264.42%	66.63%	100.20%	0.00%	150.05%	66.73%	100.00%	-
NAPS	3.5243	3.491	3.4385	3.4677	3.3947	2.9875	2.9239	13.22%
YoY %	0.95%	1.53%	-0.84%	2.15%	13.63%	2.18%	-	-
Horiz. %	120.53%	119.40%	117.60%	118.60%	116.10%	102.18%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	2.49	2.55	2.58	2.50	2.49	2.50	2.40	-
P/RPS	1.40	1.46	1.49	1.50	1.46	1.46	1.42	-0.93%
YoY %	-4.11%	-2.01%	-0.67%	2.74%	0.00%	2.82%	-	-
Horiz. %	98.59%	102.82%	104.93%	105.63%	102.82%	102.82%	100.00%	-
P/EPS	10.08	11.32	11.22	11.57	12.27	12.84	12.90	-15.12%
YoY %	-10.95%	0.89%	-3.03%	-5.70%	-4.44%	-0.47%	-	-
Horiz. %	78.14%	87.75%	86.98%	89.69%	95.12%	99.53%	100.00%	-
EY	9.92	8.84	8.91	8.64	8.15	7.79	7.75	17.83%
YoY %	12.22%	-0.79%	3.12%	6.01%	4.62%	0.52%	-	-
Horiz. %	128.00%	114.06%	114.97%	111.48%	105.16%	100.52%	100.00%	-
DY	10.64	2.61	3.88	0.00	6.02	2.67	4.17	86.40%
YoY %	307.66%	-32.73%	0.00%	0.00%	125.47%	-35.97%	-	-
Horiz. %	255.16%	62.59%	93.05%	0.00%	144.36%	64.03%	100.00%	-
P/NAPS	0.70	0.73	0.75	0.71	0.73	0.83	0.82	-9.98%
YoY %	-4.11%	-2.67%	5.63%	-2.74%	-12.05%	1.22%	-	-
Horiz. %	85.37%	89.02%	91.46%	86.59%	89.02%	101.22%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	19/10/06	21/08/06	28/04/06	06/03/06	24/10/05	22/08/05	-
Price	2.73	2.50	2.65	2.60	2.50	2.45	2.50	-
P/RPS	1.54	1.43	1.53	1.56	1.46	1.43	1.48	2.67%
YoY %	7.69%	-6.54%	-1.92%	6.85%	2.10%	-3.38%	-	-
Horiz. %	104.05%	96.62%	103.38%	105.41%	98.65%	96.62%	100.00%	-
P/EPS	11.05	11.09	11.52	12.04	12.32	12.59	13.44	-12.20%
YoY %	-0.36%	-3.73%	-4.32%	-2.27%	-2.14%	-6.32%	-	-
Horiz. %	82.22%	82.51%	85.71%	89.58%	91.67%	93.68%	100.00%	-
EY	9.05	9.01	8.68	8.31	8.12	7.95	7.44	13.91%
YoY %	0.44%	3.80%	4.45%	2.34%	2.14%	6.85%	-	-
Horiz. %	121.64%	121.10%	116.67%	111.69%	109.14%	106.85%	100.00%	-
DY	9.71	2.67	3.77	0.00	6.00	2.72	4.00	80.33%
YoY %	263.67%	-29.18%	0.00%	0.00%	120.59%	-32.00%	-	-
Horiz. %	242.75%	66.75%	94.25%	0.00%	150.00%	68.00%	100.00%	-
P/NAPS	0.77	0.71	0.77	0.74	0.73	0.82	0.85	-6.36%
YoY %	8.45%	-7.79%	4.05%	1.37%	-10.98%	-3.53%	-	-
Horiz. %	90.59%	83.53%	90.59%	87.06%	85.88%	96.47%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

983

HLIND

HONG LEONG INDUSTRIES BHD

909

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

418

JCY

JCY INTERNATIONAL BERHAD

407

GENTING

GENTING BHD

394

YTLPOWR

YTL POWER INTERNATIONAL BHD

386

UCHITEC

UCHI TECHNOLOGIES BHD

335

MAYBANK

MALAYAN BANKING BHD

283

GENM

GENTING MALAYSIA BERHAD

278

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More