[NCB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 96.52%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 192,700 734,467 554,331 363,343 179,026 747,006 568,607 -51.35%
PBT 38,706 139,539 107,564 64,800 32,947 106,607 82,726 -39.70%
Tax -13,115 -47,725 -35,114 -21,186 -10,754 -34,346 -27,445 -38.84%
NP 25,591 91,814 72,450 43,614 22,193 72,261 55,281 -40.12%
-
NP to SH 25,591 91,814 72,450 43,614 22,193 72,261 55,281 -40.12%
-
Tax Rate 33.88% 34.20% 32.64% 32.69% 32.64% 32.22% 33.18% -
Total Cost 167,109 642,653 481,881 319,729 156,833 674,745 513,326 -52.64%
-
Net Worth 1,364,853 1,327,771 1,270,227 1,247,454 1,246,585 1,244,806 1,189,946 9.56%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 56,500 18,818 11,724 - 37,721 - -
Div Payout % - 61.54% 25.97% 26.88% - 52.20% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,364,853 1,327,771 1,270,227 1,247,454 1,246,585 1,244,806 1,189,946 9.56%
NOSH 473,907 470,841 470,454 468,967 472,191 471,517 468,483 0.76%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.28% 12.50% 13.07% 12.00% 12.40% 9.67% 9.72% -
ROE 1.88% 6.91% 5.70% 3.50% 1.78% 5.81% 4.65% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.66 155.99 117.83 77.48 37.91 158.43 121.37 -51.73%
EPS 5.40 19.50 15.40 9.30 4.70 15.40 11.80 -40.58%
DPS 0.00 12.00 4.00 2.50 0.00 8.00 0.00 -
NAPS 2.88 2.82 2.70 2.66 2.64 2.64 2.54 8.72%
Adjusted Per Share Value based on latest NOSH - 465,673
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.70 155.12 117.08 76.74 37.81 157.77 120.09 -51.35%
EPS 5.40 19.39 15.30 9.21 4.69 15.26 11.68 -40.18%
DPS 0.00 11.93 3.97 2.48 0.00 7.97 0.00 -
NAPS 2.8826 2.8043 2.6828 2.6347 2.6328 2.6291 2.5132 9.56%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.35 2.50 2.20 1.90 1.84 1.65 1.96 -
P/RPS 5.78 1.60 1.87 2.45 4.85 1.04 1.61 134.27%
P/EPS 43.52 12.82 14.29 20.43 39.15 10.77 16.61 89.94%
EY 2.30 7.80 7.00 4.89 2.55 9.29 6.02 -47.31%
DY 0.00 4.80 1.82 1.32 0.00 4.85 0.00 -
P/NAPS 0.82 0.89 0.81 0.71 0.70 0.62 0.77 4.27%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 24/02/04 28/10/03 19/08/03 21/04/03 24/02/03 28/10/02 -
Price 2.20 2.28 2.30 2.09 1.82 1.54 1.80 -
P/RPS 5.41 1.46 1.95 2.70 4.80 0.97 1.48 137.10%
P/EPS 40.74 11.69 14.94 22.47 38.72 10.05 15.25 92.41%
EY 2.45 8.55 6.70 4.45 2.58 9.95 6.56 -48.10%
DY 0.00 5.26 1.74 1.20 0.00 5.19 0.00 -
P/NAPS 0.76 0.81 0.85 0.79 0.69 0.58 0.71 4.63%

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