[NCB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 60.19%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 363,343 179,026 747,006 568,607 378,385 194,106 706,669 -35.89%
PBT 64,800 32,947 106,607 82,726 51,524 29,300 78,561 -12.07%
Tax -21,186 -10,754 -34,346 -27,445 -17,014 -9,576 -34,911 -28.38%
NP 43,614 22,193 72,261 55,281 34,510 19,724 43,650 -0.05%
-
NP to SH 43,614 22,193 72,261 55,281 34,510 19,724 43,650 -0.05%
-
Tax Rate 32.69% 32.64% 32.22% 33.18% 33.02% 32.68% 44.44% -
Total Cost 319,729 156,833 674,745 513,326 343,875 174,382 663,019 -38.58%
-
Net Worth 1,247,454 1,246,585 1,244,806 1,189,946 1,172,394 1,150,566 1,126,451 7.05%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 11,724 - 37,721 - 9,454 - 28,161 -44.33%
Div Payout % 26.88% - 52.20% - 27.40% - 64.52% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,247,454 1,246,585 1,244,806 1,189,946 1,172,394 1,150,566 1,126,451 7.05%
NOSH 468,967 472,191 471,517 468,483 472,739 469,619 469,354 -0.05%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 12.00% 12.40% 9.67% 9.72% 9.12% 10.16% 6.18% -
ROE 3.50% 1.78% 5.81% 4.65% 2.94% 1.71% 3.88% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 77.48 37.91 158.43 121.37 80.04 41.33 150.56 -35.86%
EPS 9.30 4.70 15.40 11.80 7.30 4.20 9.30 0.00%
DPS 2.50 0.00 8.00 0.00 2.00 0.00 6.00 -44.30%
NAPS 2.66 2.64 2.64 2.54 2.48 2.45 2.40 7.11%
Adjusted Per Share Value based on latest NOSH - 472,068
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 76.74 37.81 157.77 120.09 79.92 41.00 149.25 -35.89%
EPS 9.21 4.69 15.26 11.68 7.29 4.17 9.22 -0.07%
DPS 2.48 0.00 7.97 0.00 2.00 0.00 5.95 -44.29%
NAPS 2.6347 2.6328 2.6291 2.5132 2.4761 2.43 2.3791 7.05%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.90 1.84 1.65 1.96 2.25 2.56 2.70 -
P/RPS 2.45 4.85 1.04 1.61 2.81 6.19 1.79 23.34%
P/EPS 20.43 39.15 10.77 16.61 30.82 60.95 29.03 -20.93%
EY 4.89 2.55 9.29 6.02 3.24 1.64 3.44 26.50%
DY 1.32 0.00 4.85 0.00 0.89 0.00 2.22 -29.35%
P/NAPS 0.71 0.70 0.62 0.77 0.91 1.04 1.13 -26.70%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 21/04/03 24/02/03 28/10/02 19/08/02 22/04/02 12/04/02 -
Price 2.09 1.82 1.54 1.80 2.12 2.61 2.60 -
P/RPS 2.70 4.80 0.97 1.48 2.65 6.31 1.73 34.65%
P/EPS 22.47 38.72 10.05 15.25 29.04 62.14 27.96 -13.59%
EY 4.45 2.58 9.95 6.56 3.44 1.61 3.58 15.65%
DY 1.20 0.00 5.19 0.00 0.94 0.00 2.31 -35.45%
P/NAPS 0.79 0.69 0.58 0.71 0.85 1.07 1.08 -18.86%

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