[NCB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -54.81%
YoY- 29.12%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 747,006 568,607 378,385 194,106 706,669 546,599 353,579 64.42%
PBT 106,607 82,726 51,524 29,300 78,561 67,613 43,964 80.20%
Tax -34,346 -27,445 -17,014 -9,576 -34,911 -24,717 -16,569 62.35%
NP 72,261 55,281 34,510 19,724 43,650 42,896 27,395 90.56%
-
NP to SH 72,261 55,281 34,510 19,724 43,650 42,896 27,395 90.56%
-
Tax Rate 32.22% 33.18% 33.02% 32.68% 44.44% 36.56% 37.69% -
Total Cost 674,745 513,326 343,875 174,382 663,019 503,703 326,184 62.13%
-
Net Worth 1,244,806 1,189,946 1,172,394 1,150,566 1,126,451 1,136,036 2,507,696 -37.22%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 37,721 - 9,454 - 28,161 - - -
Div Payout % 52.20% - 27.40% - 64.52% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,244,806 1,189,946 1,172,394 1,150,566 1,126,451 1,136,036 2,507,696 -37.22%
NOSH 471,517 468,483 472,739 469,619 469,354 471,384 1,053,653 -41.40%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.67% 9.72% 9.12% 10.16% 6.18% 7.85% 7.75% -
ROE 5.81% 4.65% 2.94% 1.71% 3.88% 3.78% 1.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 158.43 121.37 80.04 41.33 150.56 115.96 33.56 180.61%
EPS 15.40 11.80 7.30 4.20 9.30 9.10 2.60 226.30%
DPS 8.00 0.00 2.00 0.00 6.00 0.00 0.00 -
NAPS 2.64 2.54 2.48 2.45 2.40 2.41 2.38 7.13%
Adjusted Per Share Value based on latest NOSH - 469,619
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 157.77 120.09 79.92 41.00 149.25 115.44 74.68 64.42%
EPS 15.26 11.68 7.29 4.17 9.22 9.06 5.79 90.46%
DPS 7.97 0.00 2.00 0.00 5.95 0.00 0.00 -
NAPS 2.6291 2.5132 2.4761 2.43 2.3791 2.3993 5.2963 -37.22%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.65 1.96 2.25 2.56 2.70 2.25 2.79 -
P/RPS 1.04 1.61 2.81 6.19 1.79 1.94 8.31 -74.88%
P/EPS 10.77 16.61 30.82 60.95 29.03 24.73 107.31 -78.31%
EY 9.29 6.02 3.24 1.64 3.44 4.04 0.93 361.88%
DY 4.85 0.00 0.89 0.00 2.22 0.00 0.00 -
P/NAPS 0.62 0.77 0.91 1.04 1.13 0.93 1.17 -34.43%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/10/02 19/08/02 22/04/02 12/04/02 22/10/01 20/08/01 -
Price 1.54 1.80 2.12 2.61 2.60 2.36 2.77 -
P/RPS 0.97 1.48 2.65 6.31 1.73 2.04 8.25 -75.90%
P/EPS 10.05 15.25 29.04 62.14 27.96 25.93 106.54 -79.18%
EY 9.95 6.56 3.44 1.61 3.58 3.86 0.94 380.02%
DY 5.19 0.00 0.94 0.00 2.31 0.00 0.00 -
P/NAPS 0.58 0.71 0.85 1.07 1.08 0.98 1.16 -36.92%

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