[NCB] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -3.48%
YoY- 44.87%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 192,700 180,136 190,988 184,317 179,026 178,399 190,222 0.86%
PBT 38,706 31,975 42,764 31,853 32,947 23,961 31,202 15.43%
Tax -13,115 -12,611 -13,928 -10,432 -10,754 -7,552 -10,431 16.47%
NP 25,591 19,364 28,836 21,421 22,193 16,409 20,771 14.91%
-
NP to SH 25,591 19,364 28,836 21,421 22,193 16,409 20,771 14.91%
-
Tax Rate 33.88% 39.44% 32.57% 32.75% 32.64% 31.52% 33.43% -
Total Cost 167,109 160,772 162,152 162,896 156,833 161,990 169,451 -0.92%
-
Net Worth 1,364,853 1,331,865 1,276,347 1,238,692 1,246,585 926,000 1,199,053 9.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 37,783 - 18,626 - 27,780 - -
Div Payout % - 195.12% - 86.96% - 169.30% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,364,853 1,331,865 1,276,347 1,238,692 1,246,585 926,000 1,199,053 9.00%
NOSH 473,907 472,292 472,721 465,673 472,191 463,000 472,068 0.25%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.28% 10.75% 15.10% 11.62% 12.40% 9.20% 10.92% -
ROE 1.88% 1.45% 2.26% 1.73% 1.78% 1.77% 1.73% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.66 38.14 40.40 39.58 37.91 38.53 40.30 0.59%
EPS 5.40 4.10 6.10 4.60 4.70 3.50 4.40 14.61%
DPS 0.00 8.00 0.00 4.00 0.00 6.00 0.00 -
NAPS 2.88 2.82 2.70 2.66 2.64 2.00 2.54 8.72%
Adjusted Per Share Value based on latest NOSH - 465,673
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.70 38.05 40.34 38.93 37.81 37.68 40.18 0.86%
EPS 5.40 4.09 6.09 4.52 4.69 3.47 4.39 14.78%
DPS 0.00 7.98 0.00 3.93 0.00 5.87 0.00 -
NAPS 2.8826 2.8129 2.6957 2.6162 2.6328 1.9557 2.5324 9.01%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.35 2.50 2.20 1.90 1.84 1.65 1.96 -
P/RPS 5.78 6.55 5.45 4.80 4.85 4.28 4.86 12.24%
P/EPS 43.52 60.98 36.07 41.30 39.15 46.56 44.55 -1.54%
EY 2.30 1.64 2.77 2.42 2.55 2.15 2.24 1.77%
DY 0.00 3.20 0.00 2.11 0.00 3.64 0.00 -
P/NAPS 0.82 0.89 0.81 0.71 0.70 0.83 0.77 4.27%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 24/02/04 28/10/03 19/08/03 21/04/03 24/02/03 28/10/02 -
Price 2.20 2.28 2.30 2.09 1.82 1.54 1.80 -
P/RPS 5.41 5.98 5.69 5.28 4.80 4.00 4.47 13.55%
P/EPS 40.74 55.61 37.70 45.43 38.72 43.45 40.91 -0.27%
EY 2.45 1.80 2.65 2.20 2.58 2.30 2.44 0.27%
DY 0.00 3.51 0.00 1.91 0.00 3.90 0.00 -
P/NAPS 0.76 0.81 0.85 0.79 0.69 0.77 0.71 4.63%

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