[NCB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	713,892	465,699	236,527	885,517	655,934	424,598	202,097	131.41%
YoY %	53.29%	96.89%	-73.29%	35.00%	54.48%	110.10%	-	-
Horiz. %	353.24%	230.43%	117.04%	438.16%	324.56%	210.10%	100.00%	-
PBT	141,868	93,721	49,752	204,123	145,268	87,261	38,912	136.32%
YoY %	51.37%	88.38%	-75.63%	40.51%	66.48%	124.25%	-	-
Horiz. %	364.59%	240.85%	127.86%	524.58%	373.32%	224.25%	100.00%	-
Tax	-46,152	-30,699	-16,162	-52,816	-47,541	-28,341	-12,601	137.04%
YoY %	-50.34%	-89.95%	69.40%	-11.10%	-67.75%	-124.91%	-	-
Horiz. %	366.26%	243.62%	128.26%	419.14%	377.28%	224.91%	100.00%	-
NP	95,716	63,022	33,590	151,307	97,727	58,920	26,311	135.98%
YoY %	51.88%	87.62%	-77.80%	54.83%	65.86%	123.94%	-	-
Horiz. %	363.79%	239.53%	127.67%	575.07%	371.43%	223.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,491	62,826	33,492	151,279	97,732	58,905	26,306	135.64%
YoY %	51.99%	87.59%	-77.86%	54.79%	65.91%	123.92%	-	-
Horiz. %	363.00%	238.83%	127.32%	575.07%	371.52%	223.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.53%	32.76%	32.49%	25.87%	32.73%	32.48%	32.38%	-
YoY %	-0.70%	0.83%	25.59%	-20.96%	0.77%	0.31%	-	-
Horiz. %	100.46%	101.17%	100.34%	79.89%	101.08%	100.31%	100.00%	-
Total Cost	618,176	402,677	202,937	734,210	558,207	365,678	175,786	130.72%
YoY %	53.52%	98.42%	-72.36%	31.53%	52.65%	108.02%	-	-
Horiz. %	351.66%	229.07%	115.45%	417.67%	317.55%	208.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,759,292	1,720,682	1,768,943	1,728,902	1,691,515	1,654,052	1,695,797	2.47%
YoY %	2.24%	-2.73%	2.32%	2.21%	2.26%	-2.46%	-	-
Horiz. %	103.74%	101.47%	104.31%	101.95%	99.75%	97.54%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	32,927	32,819	-	117,452	23,493	23,562	-	-
YoY %	0.33%	0.00%	-	399.94%	-0.29%	0.00%	-	-
Horiz. %	139.75%	139.29%	-	498.48%	99.71%	100.00%	-	-
Div Payout %	34.48%	52.24%	-	77.64%	24.04%	40.00%	-	-
YoY %	-34.00%	0.00%	-	222.96%	-39.90%	0.00%	-	-
Horiz. %	86.20%	130.60%	-	194.10%	60.10%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,759,292	1,720,682	1,768,943	1,728,902	1,691,515	1,654,052	1,695,797	2.47%
YoY %	2.24%	-2.73%	2.32%	2.21%	2.26%	-2.46%	-	-
Horiz. %	103.74%	101.47%	104.31%	101.95%	99.75%	97.54%	100.00%	-
NOSH	470,399	468,850	471,718	469,810	469,865	471,240	469,750	0.09%
YoY %	0.33%	-0.61%	0.41%	-0.01%	-0.29%	0.32%	-	-
Horiz. %	100.14%	99.81%	100.42%	100.01%	100.02%	100.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	13.41%	13.53%	14.20%	17.09%	14.90%	13.88%	13.02%	-
YoY %	-0.89%	-4.72%	-16.91%	14.70%	7.35%	6.61%	-	-
Horiz. %	103.00%	103.92%	109.06%	131.26%	114.44%	106.61%	100.00%	-
ROE	5.43%	3.65%	1.89%	8.75%	5.78%	3.56%	1.55%	-
YoY %	48.77%	93.12%	-78.40%	51.38%	62.36%	129.68%	-	-
Horiz. %	350.32%	235.48%	121.94%	564.52%	372.90%	229.68%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	151.76	99.33	50.14	188.48	139.60	90.10	43.02	131.20%
YoY %	52.78%	98.11%	-73.40%	35.01%	54.94%	109.44%	-	-
Horiz. %	352.77%	230.89%	116.55%	438.12%	324.50%	209.44%	100.00%	-
EPS	20.30	13.40	7.10	32.20	20.80	12.50	5.60	135.42%
YoY %	51.49%	88.73%	-77.95%	54.81%	66.40%	123.21%	-	-
Horiz. %	362.50%	239.29%	126.79%	575.00%	371.43%	223.21%	100.00%	-
DPS	7.00	7.00	0.00	25.00	5.00	5.00	0.00	-
YoY %	0.00%	0.00%	0.00%	400.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	140.00%	0.00%	500.00%	100.00%	100.00%	-	-
NAPS	3.74	3.67	3.75	3.68	3.60	3.51	3.61	2.37%
YoY %	1.91%	-2.13%	1.90%	2.22%	2.56%	-2.77%	-	-
Horiz. %	103.60%	101.66%	103.88%	101.94%	99.72%	97.23%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 470,329
RPS	150.78	98.36	49.96	187.02	138.54	89.68	42.68	131.42%
YoY %	53.29%	96.88%	-73.29%	34.99%	54.48%	110.12%	-	-
Horiz. %	353.28%	230.46%	117.06%	438.19%	324.60%	210.12%	100.00%	-
EPS	20.17	13.27	7.07	31.95	20.64	12.44	5.56	135.54%
YoY %	52.00%	87.69%	-77.87%	54.80%	65.92%	123.74%	-	-
Horiz. %	362.77%	238.67%	127.16%	574.64%	371.22%	223.74%	100.00%	-
DPS	6.95	6.93	0.00	24.81	4.96	4.98	0.00	-
YoY %	0.29%	0.00%	0.00%	400.20%	-0.40%	0.00%	-	-
Horiz. %	139.56%	139.16%	0.00%	498.19%	99.60%	100.00%	-	-
NAPS	3.7157	3.6341	3.7361	3.6515	3.5725	3.4934	3.5816	2.47%
YoY %	2.25%	-2.73%	2.32%	2.21%	2.26%	-2.46%	-	-
Horiz. %	103.74%	101.47%	104.31%	101.95%	99.75%	97.54%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.97	3.10	3.14	3.04	2.94	2.99	3.06	-
P/RPS	1.96	3.12	6.26	1.61	2.11	3.32	7.11	-57.54%
YoY %	-37.18%	-50.16%	288.82%	-23.70%	-36.45%	-53.31%	-	-
Horiz. %	27.57%	43.88%	88.05%	22.64%	29.68%	46.69%	100.00%	-
P/EPS	14.63	23.13	44.23	9.44	14.13	23.92	54.64	-58.35%
YoY %	-36.75%	-47.71%	368.54%	-33.19%	-40.93%	-56.22%	-	-
Horiz. %	26.78%	42.33%	80.95%	17.28%	25.86%	43.78%	100.00%	-
EY	6.84	4.32	2.26	10.59	7.07	4.18	1.83	140.26%
YoY %	58.33%	91.15%	-78.66%	49.79%	69.14%	128.42%	-	-
Horiz. %	373.77%	236.07%	123.50%	578.69%	386.34%	228.42%	100.00%	-
DY	2.36	2.26	0.00	8.22	1.70	1.67	0.00	-
YoY %	4.42%	0.00%	0.00%	383.53%	1.80%	0.00%	-	-
Horiz. %	141.32%	135.33%	0.00%	492.22%	101.80%	100.00%	-	-
P/NAPS	0.79	0.84	0.84	0.83	0.82	0.85	0.85	-4.75%
YoY %	-5.95%	0.00%	1.20%	1.22%	-3.53%	0.00%	-	-
Horiz. %	92.94%	98.82%	98.82%	97.65%	96.47%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/10/08	21/08/08	30/04/08	21/02/08	01/11/07	20/08/07	23/04/07	-
Price	2.33	3.00	3.12	2.99	2.97	2.86	2.90	-
P/RPS	1.54	3.02	6.22	1.59	2.13	3.17	6.74	-62.52%
YoY %	-49.01%	-51.45%	291.19%	-25.35%	-32.81%	-52.97%	-	-
Horiz. %	22.85%	44.81%	92.28%	23.59%	31.60%	47.03%	100.00%	-
P/EPS	11.48	22.39	43.94	9.29	14.28	22.88	51.79	-63.27%
YoY %	-48.73%	-49.04%	372.98%	-34.94%	-37.59%	-55.82%	-	-
Horiz. %	22.17%	43.23%	84.84%	17.94%	27.57%	44.18%	100.00%	-
EY	8.71	4.47	2.28	10.77	7.00	4.37	1.93	172.34%
YoY %	94.85%	96.05%	-78.83%	53.86%	60.18%	126.42%	-	-
Horiz. %	451.30%	231.61%	118.13%	558.03%	362.69%	226.42%	100.00%	-
DY	3.00	2.33	0.00	8.36	1.68	1.75	0.00	-
YoY %	28.76%	0.00%	0.00%	397.62%	-4.00%	0.00%	-	-
Horiz. %	171.43%	133.14%	0.00%	477.71%	96.00%	100.00%	-	-
P/NAPS	0.62	0.82	0.83	0.81	0.83	0.81	0.80	-15.58%
YoY %	-24.39%	-1.20%	2.47%	-2.41%	2.47%	1.25%	-	-
Horiz. %	77.50%	102.50%	103.75%	101.25%	103.75%	101.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos