[NCB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 34.62%
YoY- 38.83%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 212,946 192,700 180,136 190,988 184,317 179,026 178,399 12.53%
PBT 53,652 38,706 31,975 42,764 31,853 32,947 23,961 71.23%
Tax -17,580 -13,115 -12,611 -13,928 -10,432 -10,754 -7,552 75.73%
NP 36,072 25,591 19,364 28,836 21,421 22,193 16,409 69.14%
-
NP to SH 36,072 25,591 19,364 28,836 21,421 22,193 16,409 69.14%
-
Tax Rate 32.77% 33.88% 39.44% 32.57% 32.75% 32.64% 31.52% -
Total Cost 176,874 167,109 160,772 162,152 162,896 156,833 161,990 6.04%
-
Net Worth 1,366,939 1,364,853 1,331,865 1,276,347 1,238,692 1,246,585 926,000 29.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 23,731 - 37,783 - 18,626 - 27,780 -9.97%
Div Payout % 65.79% - 195.12% - 86.96% - 169.30% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,366,939 1,364,853 1,331,865 1,276,347 1,238,692 1,246,585 926,000 29.67%
NOSH 474,631 473,907 472,292 472,721 465,673 472,191 463,000 1.66%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.94% 13.28% 10.75% 15.10% 11.62% 12.40% 9.20% -
ROE 2.64% 1.88% 1.45% 2.26% 1.73% 1.78% 1.77% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.87 40.66 38.14 40.40 39.58 37.91 38.53 10.69%
EPS 7.60 5.40 4.10 6.10 4.60 4.70 3.50 67.76%
DPS 5.00 0.00 8.00 0.00 4.00 0.00 6.00 -11.45%
NAPS 2.88 2.88 2.82 2.70 2.66 2.64 2.00 27.54%
Adjusted Per Share Value based on latest NOSH - 472,721
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.97 40.70 38.05 40.34 38.93 37.81 37.68 12.52%
EPS 7.62 5.40 4.09 6.09 4.52 4.69 3.47 69.02%
DPS 5.01 0.00 7.98 0.00 3.93 0.00 5.87 -10.03%
NAPS 2.887 2.8826 2.8129 2.6957 2.6162 2.6328 1.9557 29.67%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.26 2.35 2.50 2.20 1.90 1.84 1.65 -
P/RPS 5.04 5.78 6.55 5.45 4.80 4.85 4.28 11.52%
P/EPS 29.74 43.52 60.98 36.07 41.30 39.15 46.56 -25.85%
EY 3.36 2.30 1.64 2.77 2.42 2.55 2.15 34.70%
DY 2.21 0.00 3.20 0.00 2.11 0.00 3.64 -28.32%
P/NAPS 0.78 0.82 0.89 0.81 0.71 0.70 0.83 -4.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 12/05/04 24/02/04 28/10/03 19/08/03 21/04/03 24/02/03 -
Price 2.30 2.20 2.28 2.30 2.09 1.82 1.54 -
P/RPS 5.13 5.41 5.98 5.69 5.28 4.80 4.00 18.06%
P/EPS 30.26 40.74 55.61 37.70 45.43 38.72 43.45 -21.44%
EY 3.30 2.45 1.80 2.65 2.20 2.58 2.30 27.23%
DY 2.17 0.00 3.51 0.00 1.91 0.00 3.90 -32.37%
P/NAPS 0.80 0.76 0.81 0.85 0.79 0.69 0.77 2.58%

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