[NCB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.53%
YoY- 47.68%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 834,002 617,740 407,458 195,007 806,576 605,316 398,280 63.45%
PBT 165,320 116,071 78,597 36,606 136,938 102,189 65,344 85.35%
Tax -49,156 -36,463 -24,331 -11,283 -41,498 -33,228 -21,541 73.06%
NP 116,164 79,608 54,266 25,323 95,440 68,961 43,803 91.25%
-
NP to SH 116,101 79,584 54,269 25,332 95,684 68,840 43,792 91.21%
-
Tax Rate 29.73% 31.41% 30.96% 30.82% 30.30% 32.52% 32.97% -
Total Cost 717,838 538,132 353,192 169,684 711,136 536,355 354,477 59.85%
-
Net Worth 1,668,658 1,652,898 1,628,070 1,641,888 1,607,302 1,414,520 1,384,392 13.22%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 124,561 23,545 23,595 - 70,702 23,575 23,544 202.70%
Div Payout % 107.29% 29.59% 43.48% - 73.89% 34.25% 53.76% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,668,658 1,652,898 1,628,070 1,641,888 1,607,302 1,414,520 1,384,392 13.22%
NOSH 470,044 470,911 471,904 469,111 471,349 471,506 470,881 -0.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.93% 12.89% 13.32% 12.99% 11.83% 11.39% 11.00% -
ROE 6.96% 4.81% 3.33% 1.54% 5.95% 4.87% 3.16% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 177.43 131.18 86.34 41.57 171.12 128.38 84.58 63.65%
EPS 24.70 16.90 11.50 5.40 20.30 14.60 9.30 91.44%
DPS 26.50 5.00 5.00 0.00 15.00 5.00 5.00 203.06%
NAPS 3.55 3.51 3.45 3.50 3.41 3.00 2.94 13.35%
Adjusted Per Share Value based on latest NOSH - 469,111
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 176.14 130.47 86.06 41.19 170.35 127.84 84.12 63.45%
EPS 24.52 16.81 11.46 5.35 20.21 14.54 9.25 91.19%
DPS 26.31 4.97 4.98 0.00 14.93 4.98 4.97 202.82%
NAPS 3.5243 3.491 3.4385 3.4677 3.3947 2.9875 2.9239 13.22%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.49 2.55 2.58 2.50 2.49 2.50 2.40 -
P/RPS 1.40 1.94 2.99 6.01 1.46 1.95 2.84 -37.51%
P/EPS 10.08 15.09 22.43 46.30 12.27 17.12 25.81 -46.47%
EY 9.92 6.63 4.46 2.16 8.15 5.84 3.88 86.65%
DY 10.64 1.96 1.94 0.00 6.02 2.00 2.08 196.00%
P/NAPS 0.70 0.73 0.75 0.71 0.73 0.83 0.82 -9.98%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 19/10/06 21/08/06 28/04/06 06/03/06 24/10/05 22/08/05 -
Price 2.73 2.50 2.65 2.60 2.50 2.45 2.50 -
P/RPS 1.54 1.91 3.07 6.25 1.46 1.91 2.96 -35.23%
P/EPS 11.05 14.79 23.04 48.15 12.32 16.78 26.88 -44.62%
EY 9.05 6.76 4.34 2.08 8.12 5.96 3.72 80.59%
DY 9.71 2.00 1.89 0.00 6.00 2.04 2.00 185.89%
P/NAPS 0.77 0.71 0.77 0.74 0.73 0.82 0.85 -6.36%

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