[NCB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 140.96%
YoY- 41.38%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 196,729 798,149 605,541 405,646 192,700 734,467 554,331 -49.84%
PBT 26,547 150,039 128,233 92,358 38,706 139,539 107,564 -60.62%
Tax -9,394 -51,104 -41,990 -30,695 -13,115 -47,725 -35,114 -58.44%
NP 17,153 98,935 86,243 61,663 25,591 91,814 72,450 -61.69%
-
NP to SH 17,153 98,935 86,243 61,663 25,591 91,814 72,450 -61.69%
-
Tax Rate 35.39% 34.06% 32.75% 33.23% 33.88% 34.20% 32.64% -
Total Cost 179,576 699,214 519,298 343,983 167,109 642,653 481,881 -48.18%
-
Net Worth 1,381,511 1,552,013 1,382,700 1,355,644 1,364,853 1,327,771 1,270,227 5.75%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 70,332 23,435 23,535 - 56,500 18,818 -
Div Payout % - 71.09% 27.17% 38.17% - 61.54% 25.97% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,381,511 1,552,013 1,382,700 1,355,644 1,364,853 1,327,771 1,270,227 5.75%
NOSH 463,594 468,886 468,711 470,709 473,907 470,841 470,454 -0.97%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.72% 12.40% 14.24% 15.20% 13.28% 12.50% 13.07% -
ROE 1.24% 6.37% 6.24% 4.55% 1.88% 6.91% 5.70% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 42.44 170.22 129.19 86.18 40.66 155.99 117.83 -49.34%
EPS 3.70 21.10 18.40 13.10 5.40 19.50 15.40 -61.31%
DPS 0.00 15.00 5.00 5.00 0.00 12.00 4.00 -
NAPS 2.98 3.31 2.95 2.88 2.88 2.82 2.70 6.79%
Adjusted Per Share Value based on latest NOSH - 474,631
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 41.55 168.57 127.89 85.67 40.70 155.12 117.08 -49.84%
EPS 3.62 20.90 18.21 13.02 5.40 19.39 15.30 -61.71%
DPS 0.00 14.85 4.95 4.97 0.00 11.93 3.97 -
NAPS 2.9178 3.2779 2.9203 2.8632 2.8826 2.8043 2.6828 5.75%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.58 2.65 2.43 2.26 2.35 2.50 2.20 -
P/RPS 6.08 1.56 1.88 2.62 5.78 1.60 1.87 119.31%
P/EPS 69.73 12.56 13.21 17.25 43.52 12.82 14.29 187.41%
EY 1.43 7.96 7.57 5.80 2.30 7.80 7.00 -65.28%
DY 0.00 5.66 2.06 2.21 0.00 4.80 1.82 -
P/NAPS 0.87 0.80 0.82 0.78 0.82 0.89 0.81 4.87%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/04/05 21/02/05 20/10/04 23/08/04 12/05/04 24/02/04 28/10/03 -
Price 2.58 2.78 2.51 2.30 2.20 2.28 2.30 -
P/RPS 6.08 1.63 1.94 2.67 5.41 1.46 1.95 113.27%
P/EPS 69.73 13.18 13.64 17.56 40.74 11.69 14.94 179.02%
EY 1.43 7.59 7.33 5.70 2.45 8.55 6.70 -64.25%
DY 0.00 5.40 1.99 2.17 0.00 5.26 1.74 -
P/NAPS 0.87 0.84 0.85 0.80 0.76 0.81 0.85 1.56%

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