[NCB] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -116.23%
YoY- -112.7%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 205,608 225,440 224,558 235,480 230,906 224,776 252,948 -12.91%
PBT 9,025 2,675 33,570 11,519 46,875 -1,601 51,838 -68.85%
Tax -4,265 -5,414 -6,305 -17,190 -11,938 -4,461 -6,671 -25.80%
NP 4,760 -2,739 27,265 -5,671 34,937 -6,062 45,167 -77.71%
-
NP to SH 4,760 -2,739 27,265 -5,671 34,937 -6,062 45,167 -77.71%
-
Tax Rate 47.26% 202.39% 18.78% 149.23% 25.47% - 12.87% -
Total Cost 200,848 228,179 197,293 241,151 195,969 230,838 207,781 -2.23%
-
Net Worth 1,428,000 1,383,194 1,484,673 1,465,008 1,477,740 1,408,680 1,455,318 -1.25%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 21,420 - - 16,540 - 11,739 32,934 -24.95%
Div Payout % 450.00% - - 0.00% - 0.00% 72.92% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,428,000 1,383,194 1,484,673 1,465,008 1,477,740 1,408,680 1,455,318 -1.25%
NOSH 476,000 456,499 470,086 472,583 472,121 469,560 470,489 0.78%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.32% -1.21% 12.14% -2.41% 15.13% -2.70% 17.86% -
ROE 0.33% -0.20% 1.84% -0.39% 2.36% -0.43% 3.10% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.19 49.38 47.77 49.83 48.91 47.87 53.76 -13.59%
EPS 1.00 -0.60 5.80 -1.20 7.40 -1.30 9.60 -77.89%
DPS 4.50 0.00 0.00 3.50 0.00 2.50 7.00 -25.53%
NAPS 3.00 3.03 3.1583 3.10 3.13 3.00 3.0932 -2.02%
Adjusted Per Share Value based on latest NOSH - 472,583
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.43 47.61 47.43 49.73 48.77 47.47 53.42 -12.90%
EPS 1.01 -0.58 5.76 -1.20 7.38 -1.28 9.54 -77.65%
DPS 4.52 0.00 0.00 3.49 0.00 2.48 6.96 -25.02%
NAPS 3.016 2.9213 3.1357 3.0941 3.121 2.9752 3.0737 -1.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.18 3.50 3.90 4.60 4.60 4.41 4.25 -
P/RPS 7.36 7.09 8.16 9.23 9.41 9.21 7.91 -4.69%
P/EPS 318.00 -583.33 67.24 -383.33 62.16 -341.60 44.27 272.73%
EY 0.31 -0.17 1.49 -0.26 1.61 -0.29 2.26 -73.43%
DY 1.42 0.00 0.00 0.76 0.00 0.57 1.65 -9.53%
P/NAPS 1.06 1.16 1.23 1.48 1.47 1.47 1.37 -15.73%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 28/10/13 28/08/13 24/04/13 28/02/13 29/10/12 -
Price 3.07 3.55 3.70 4.29 4.70 4.75 4.34 -
P/RPS 7.11 7.19 7.75 8.61 9.61 9.92 8.07 -8.10%
P/EPS 307.00 -591.67 63.79 -357.50 63.51 -367.93 45.21 259.01%
EY 0.33 -0.17 1.57 -0.28 1.57 -0.27 2.21 -71.88%
DY 1.47 0.00 0.00 0.82 0.00 0.53 1.61 -5.88%
P/NAPS 1.02 1.17 1.17 1.38 1.50 1.58 1.40 -19.04%

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