[NCB] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 56.58%
YoY- -30.14%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 378,385 194,106 706,669 546,599 353,579 180,712 728,618 -35.46%
PBT 51,524 29,300 78,561 67,613 43,964 23,502 97,768 -34.83%
Tax -17,014 -9,576 -34,911 -24,717 -16,569 -8,226 -28,038 -28.38%
NP 34,510 19,724 43,650 42,896 27,395 15,276 69,730 -37.51%
-
NP to SH 34,510 19,724 43,650 42,896 27,395 15,276 69,730 -37.51%
-
Tax Rate 33.02% 32.68% 44.44% 36.56% 37.69% 35.00% 28.68% -
Total Cost 343,875 174,382 663,019 503,703 326,184 165,436 658,888 -35.25%
-
Net Worth 1,172,394 1,150,566 1,126,451 1,136,036 2,507,696 1,101,575 1,078,138 5.76%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 9,454 - 28,161 - - - - -
Div Payout % 27.40% - 64.52% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,172,394 1,150,566 1,126,451 1,136,036 2,507,696 1,101,575 1,078,138 5.76%
NOSH 472,739 469,619 469,354 471,384 1,053,653 468,755 468,755 0.56%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 9.12% 10.16% 6.18% 7.85% 7.75% 8.45% 9.57% -
ROE 2.94% 1.71% 3.88% 3.78% 1.09% 1.39% 6.47% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 80.04 41.33 150.56 115.96 33.56 38.55 155.44 -35.83%
EPS 7.30 4.20 9.30 9.10 2.60 0.00 0.00 -
DPS 2.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.45 2.40 2.41 2.38 2.35 2.30 5.16%
Adjusted Per Share Value based on latest NOSH - 469,727
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 79.92 41.00 149.25 115.44 74.68 38.17 153.89 -35.46%
EPS 7.29 4.17 9.22 9.06 5.79 3.23 14.73 -37.51%
DPS 2.00 0.00 5.95 0.00 0.00 0.00 0.00 -
NAPS 2.4761 2.43 2.3791 2.3993 5.2963 2.3266 2.2771 5.76%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.25 2.56 2.70 2.25 2.79 2.60 3.10 -
P/RPS 2.81 6.19 1.79 1.94 8.31 6.74 1.99 25.94%
P/EPS 30.82 60.95 29.03 24.73 107.31 79.78 20.84 29.89%
EY 3.24 1.64 3.44 4.04 0.93 1.25 4.80 -23.10%
DY 0.89 0.00 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.04 1.13 0.93 1.17 1.11 1.35 -23.17%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 19/08/02 22/04/02 12/04/02 22/10/01 20/08/01 30/04/01 26/02/01 -
Price 2.12 2.61 2.60 2.36 2.77 2.45 2.28 -
P/RPS 2.65 6.31 1.73 2.04 8.25 6.36 1.47 48.28%
P/EPS 29.04 62.14 27.96 25.93 106.54 75.18 15.33 53.27%
EY 3.44 1.61 3.58 3.86 0.94 1.33 6.52 -34.78%
DY 0.94 0.00 2.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.07 1.08 0.98 1.16 1.04 0.99 -9.69%

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