[NCB] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -25.04%
YoY- 22.01%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 179,026 178,399 190,222 186,040 194,106 160,070 193,020 -4.89%
PBT 32,947 23,961 31,202 22,224 29,300 12,125 23,649 24.76%
Tax -10,754 -7,552 -10,431 -7,438 -9,576 -5,524 -8,148 20.34%
NP 22,193 16,409 20,771 14,786 19,724 6,601 15,501 27.05%
-
NP to SH 22,193 16,409 20,771 14,786 19,724 6,601 15,501 27.05%
-
Tax Rate 32.64% 31.52% 33.43% 33.47% 32.68% 45.56% 34.45% -
Total Cost 156,833 161,990 169,451 171,254 174,382 153,469 177,519 -7.93%
-
Net Worth 1,246,585 926,000 1,199,053 1,182,880 1,150,566 1,131,600 1,132,042 6.64%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 27,780 - 9,539 - 18,860 - -
Div Payout % - 169.30% - 64.52% - 285.71% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,246,585 926,000 1,199,053 1,182,880 1,150,566 1,131,600 1,132,042 6.64%
NOSH 472,191 463,000 472,068 476,967 469,619 471,500 469,727 0.34%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.40% 9.20% 10.92% 7.95% 10.16% 4.12% 8.03% -
ROE 1.78% 1.77% 1.73% 1.25% 1.71% 0.58% 1.37% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 37.91 38.53 40.30 39.00 41.33 33.95 41.09 -5.23%
EPS 4.70 3.50 4.40 3.10 4.20 1.40 3.30 26.61%
DPS 0.00 6.00 0.00 2.00 0.00 4.00 0.00 -
NAPS 2.64 2.00 2.54 2.48 2.45 2.40 2.41 6.27%
Adjusted Per Share Value based on latest NOSH - 476,967
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 37.81 37.68 40.18 39.29 41.00 33.81 40.77 -4.90%
EPS 4.69 3.47 4.39 3.12 4.17 1.39 3.27 27.20%
DPS 0.00 5.87 0.00 2.01 0.00 3.98 0.00 -
NAPS 2.6328 1.9557 2.5324 2.4983 2.43 2.39 2.3909 6.64%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.84 1.65 1.96 2.25 2.56 2.70 2.25 -
P/RPS 4.85 4.28 4.86 5.77 6.19 7.95 5.48 -7.82%
P/EPS 39.15 46.56 44.55 72.58 60.95 192.86 68.18 -30.93%
EY 2.55 2.15 2.24 1.38 1.64 0.52 1.47 44.42%
DY 0.00 3.64 0.00 0.89 0.00 1.48 0.00 -
P/NAPS 0.70 0.83 0.77 0.91 1.04 1.13 0.93 -17.26%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/04/03 24/02/03 28/10/02 19/08/02 22/04/02 12/04/02 22/10/01 -
Price 1.82 1.54 1.80 2.12 2.61 2.60 2.36 -
P/RPS 4.80 4.00 4.47 5.44 6.31 7.66 5.74 -11.24%
P/EPS 38.72 43.45 40.91 68.39 62.14 185.71 71.52 -33.59%
EY 2.58 2.30 2.44 1.46 1.61 0.54 1.40 50.36%
DY 0.00 3.90 0.00 0.94 0.00 1.54 0.00 -
P/NAPS 0.69 0.77 0.71 0.85 1.07 1.08 0.98 -20.87%

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