[NCB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 38.99%
YoY- -3.29%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 617,740 407,458 195,007 806,576 605,316 398,280 196,729 114.28%
PBT 116,071 78,597 36,606 136,938 102,189 65,344 26,547 167.14%
Tax -36,463 -24,331 -11,283 -41,498 -33,228 -21,541 -9,394 146.77%
NP 79,608 54,266 25,323 95,440 68,961 43,803 17,153 177.97%
-
NP to SH 79,584 54,269 25,332 95,684 68,840 43,792 17,153 177.91%
-
Tax Rate 31.41% 30.96% 30.82% 30.30% 32.52% 32.97% 35.39% -
Total Cost 538,132 353,192 169,684 711,136 536,355 354,477 179,576 107.71%
-
Net Worth 1,652,898 1,628,070 1,641,888 1,607,302 1,414,520 1,384,392 1,381,511 12.68%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 23,545 23,595 - 70,702 23,575 23,544 - -
Div Payout % 29.59% 43.48% - 73.89% 34.25% 53.76% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,652,898 1,628,070 1,641,888 1,607,302 1,414,520 1,384,392 1,381,511 12.68%
NOSH 470,911 471,904 469,111 471,349 471,506 470,881 463,594 1.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.89% 13.32% 12.99% 11.83% 11.39% 11.00% 8.72% -
ROE 4.81% 3.33% 1.54% 5.95% 4.87% 3.16% 1.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 131.18 86.34 41.57 171.12 128.38 84.58 42.44 112.04%
EPS 16.90 11.50 5.40 20.30 14.60 9.30 3.70 175.03%
DPS 5.00 5.00 0.00 15.00 5.00 5.00 0.00 -
NAPS 3.51 3.45 3.50 3.41 3.00 2.94 2.98 11.51%
Adjusted Per Share Value based on latest NOSH - 470,947
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 130.47 86.06 41.19 170.35 127.84 84.12 41.55 114.28%
EPS 16.81 11.46 5.35 20.21 14.54 9.25 3.62 178.07%
DPS 4.97 4.98 0.00 14.93 4.98 4.97 0.00 -
NAPS 3.491 3.4385 3.4677 3.3947 2.9875 2.9239 2.9178 12.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.55 2.58 2.50 2.49 2.50 2.40 2.58 -
P/RPS 1.94 2.99 6.01 1.46 1.95 2.84 6.08 -53.27%
P/EPS 15.09 22.43 46.30 12.27 17.12 25.81 69.73 -63.92%
EY 6.63 4.46 2.16 8.15 5.84 3.88 1.43 177.78%
DY 1.96 1.94 0.00 6.02 2.00 2.08 0.00 -
P/NAPS 0.73 0.75 0.71 0.73 0.83 0.82 0.87 -11.02%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 19/10/06 21/08/06 28/04/06 06/03/06 24/10/05 22/08/05 20/04/05 -
Price 2.50 2.65 2.60 2.50 2.45 2.50 2.58 -
P/RPS 1.91 3.07 6.25 1.46 1.91 2.96 6.08 -53.75%
P/EPS 14.79 23.04 48.15 12.32 16.78 26.88 69.73 -64.40%
EY 6.76 4.34 2.08 8.12 5.96 3.72 1.43 181.40%
DY 2.00 1.89 0.00 6.00 2.04 2.00 0.00 -
P/NAPS 0.71 0.77 0.74 0.73 0.82 0.85 0.87 -12.66%

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