[NCB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -12.52%
YoY- 1.07%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 222,501 202,097 211,606 214,951 212,451 195,007 201,260 6.93%
PBT 48,349 38,912 49,249 37,474 41,991 36,606 34,749 24.70%
Tax -15,740 -12,601 -12,693 -12,132 -13,048 -11,283 -8,270 53.76%
NP 32,609 26,311 36,556 25,342 28,943 25,323 26,479 14.93%
-
NP to SH 32,599 26,306 36,517 25,315 28,937 25,332 26,844 13.86%
-
Tax Rate 32.55% 32.38% 25.77% 32.37% 31.07% 30.82% 23.80% -
Total Cost 189,892 175,786 175,050 189,609 183,508 169,684 174,781 5.69%
-
Net Worth 1,658,296 1,695,797 1,661,991 1,645,474 1,610,204 1,641,888 1,605,930 2.16%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 23,622 - 100,655 - 23,336 - 47,094 -36.94%
Div Payout % 72.46% - 275.64% - 80.65% - 175.44% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,658,296 1,695,797 1,661,991 1,645,474 1,610,204 1,641,888 1,605,930 2.16%
NOSH 472,449 469,750 468,166 468,796 466,725 469,111 470,947 0.21%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.66% 13.02% 17.28% 11.79% 13.62% 12.99% 13.16% -
ROE 1.97% 1.55% 2.20% 1.54% 1.80% 1.54% 1.67% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.10 43.02 45.20 45.85 45.52 41.57 42.74 6.70%
EPS 6.90 5.60 7.80 5.40 6.20 5.40 5.70 13.62%
DPS 5.00 0.00 21.50 0.00 5.00 0.00 10.00 -37.08%
NAPS 3.51 3.61 3.55 3.51 3.45 3.50 3.41 1.95%
Adjusted Per Share Value based on latest NOSH - 468,796
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.99 42.68 44.69 45.40 44.87 41.19 42.51 6.92%
EPS 6.89 5.56 7.71 5.35 6.11 5.35 5.67 13.91%
DPS 4.99 0.00 21.26 0.00 4.93 0.00 9.95 -36.95%
NAPS 3.5024 3.5816 3.5102 3.4753 3.4008 3.4677 3.3918 2.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.99 3.06 2.49 2.55 2.58 2.50 2.49 -
P/RPS 6.35 7.11 5.51 5.56 5.67 6.01 5.83 5.87%
P/EPS 43.33 54.64 31.92 47.22 41.61 46.30 43.68 -0.53%
EY 2.31 1.83 3.13 2.12 2.40 2.16 2.29 0.58%
DY 1.67 0.00 8.63 0.00 1.94 0.00 4.02 -44.41%
P/NAPS 0.85 0.85 0.70 0.73 0.75 0.71 0.73 10.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 23/04/07 28/02/07 19/10/06 21/08/06 28/04/06 06/03/06 -
Price 2.86 2.90 2.73 2.50 2.65 2.60 2.50 -
P/RPS 6.07 6.74 6.04 5.45 5.82 6.25 5.85 2.49%
P/EPS 41.45 51.79 35.00 46.30 42.74 48.15 43.86 -3.70%
EY 2.41 1.93 2.86 2.16 2.34 2.08 2.28 3.77%
DY 1.75 0.00 7.88 0.00 1.89 0.00 4.00 -42.45%
P/NAPS 0.81 0.80 0.77 0.71 0.77 0.74 0.73 7.19%

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