[NCB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 45.88%
YoY- 21.34%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 655,934 424,598 202,097 834,002 617,740 407,458 195,007 124.32%
PBT 145,268 87,261 38,912 165,320 116,071 78,597 36,606 150.44%
Tax -47,541 -28,341 -12,601 -49,156 -36,463 -24,331 -11,283 160.64%
NP 97,727 58,920 26,311 116,164 79,608 54,266 25,323 145.83%
-
NP to SH 97,732 58,905 26,306 116,101 79,584 54,269 25,332 145.78%
-
Tax Rate 32.73% 32.48% 32.38% 29.73% 31.41% 30.96% 30.82% -
Total Cost 558,207 365,678 175,786 717,838 538,132 353,192 169,684 121.03%
-
Net Worth 1,691,515 1,654,052 1,695,797 1,668,658 1,652,898 1,628,070 1,641,888 2.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 23,493 23,562 - 124,561 23,545 23,595 - -
Div Payout % 24.04% 40.00% - 107.29% 29.59% 43.48% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,691,515 1,654,052 1,695,797 1,668,658 1,652,898 1,628,070 1,641,888 2.00%
NOSH 469,865 471,240 469,750 470,044 470,911 471,904 469,111 0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.90% 13.88% 13.02% 13.93% 12.89% 13.32% 12.99% -
ROE 5.78% 3.56% 1.55% 6.96% 4.81% 3.33% 1.54% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 139.60 90.10 43.02 177.43 131.18 86.34 41.57 124.08%
EPS 20.80 12.50 5.60 24.70 16.90 11.50 5.40 145.52%
DPS 5.00 5.00 0.00 26.50 5.00 5.00 0.00 -
NAPS 3.60 3.51 3.61 3.55 3.51 3.45 3.50 1.89%
Adjusted Per Share Value based on latest NOSH - 468,166
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 138.54 89.68 42.68 176.14 130.47 86.06 41.19 124.32%
EPS 20.64 12.44 5.56 24.52 16.81 11.46 5.35 145.78%
DPS 4.96 4.98 0.00 26.31 4.97 4.98 0.00 -
NAPS 3.5725 3.4934 3.5816 3.5243 3.491 3.4385 3.4677 2.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.94 2.99 3.06 2.49 2.55 2.58 2.50 -
P/RPS 2.11 3.32 7.11 1.40 1.94 2.99 6.01 -50.20%
P/EPS 14.13 23.92 54.64 10.08 15.09 22.43 46.30 -54.63%
EY 7.07 4.18 1.83 9.92 6.63 4.46 2.16 120.29%
DY 1.70 1.67 0.00 10.64 1.96 1.94 0.00 -
P/NAPS 0.82 0.85 0.85 0.70 0.73 0.75 0.71 10.06%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 01/11/07 20/08/07 23/04/07 28/02/07 19/10/06 21/08/06 28/04/06 -
Price 2.97 2.86 2.90 2.73 2.50 2.65 2.60 -
P/RPS 2.13 3.17 6.74 1.54 1.91 3.07 6.25 -51.17%
P/EPS 14.28 22.88 51.79 11.05 14.79 23.04 48.15 -55.49%
EY 7.00 4.37 1.93 9.05 6.76 4.34 2.08 124.40%
DY 1.68 1.75 0.00 9.71 2.00 1.89 0.00 -
P/NAPS 0.83 0.81 0.80 0.77 0.71 0.77 0.74 7.94%

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