[NCB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.1%
YoY- 53.38%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 229,172 236,527 229,583 231,336 222,501 202,097 211,606 5.46%
PBT 43,969 49,752 58,844 58,007 48,349 38,912 49,249 -7.28%
Tax -14,537 -16,162 -17,422 -19,200 -15,740 -12,601 -12,693 9.47%
NP 29,432 33,590 41,422 38,807 32,609 26,311 36,556 -13.46%
-
NP to SH 29,334 33,492 41,389 38,827 32,599 26,306 36,517 -13.59%
-
Tax Rate 33.06% 32.49% 29.61% 33.10% 32.55% 32.38% 25.77% -
Total Cost 199,740 202,937 188,161 192,529 189,892 175,786 175,050 9.20%
-
Net Worth 1,736,383 1,768,943 1,730,812 1,684,062 1,658,296 1,695,797 1,661,991 2.96%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 33,119 - 94,065 - 23,622 - 100,655 -52.37%
Div Payout % 112.90% - 227.27% - 72.46% - 275.64% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,736,383 1,768,943 1,730,812 1,684,062 1,658,296 1,695,797 1,661,991 2.96%
NOSH 473,129 471,718 470,329 467,795 472,449 469,750 468,166 0.70%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.84% 14.20% 18.04% 16.78% 14.66% 13.02% 17.28% -
ROE 1.69% 1.89% 2.39% 2.31% 1.97% 1.55% 2.20% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.44 50.14 48.81 49.45 47.10 43.02 45.20 4.72%
EPS 6.20 7.10 8.80 8.30 6.90 5.60 7.80 -14.20%
DPS 7.00 0.00 20.00 0.00 5.00 0.00 21.50 -52.70%
NAPS 3.67 3.75 3.68 3.60 3.51 3.61 3.55 2.24%
Adjusted Per Share Value based on latest NOSH - 467,795
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.40 49.96 48.49 48.86 46.99 42.68 44.69 5.46%
EPS 6.20 7.07 8.74 8.20 6.89 5.56 7.71 -13.53%
DPS 6.99 0.00 19.87 0.00 4.99 0.00 21.26 -52.39%
NAPS 3.6673 3.7361 3.6555 3.5568 3.5024 3.5816 3.5102 2.96%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.10 3.14 3.04 2.94 2.99 3.06 2.49 -
P/RPS 6.40 6.26 6.23 5.95 6.35 7.11 5.51 10.50%
P/EPS 50.00 44.23 34.55 35.42 43.33 54.64 31.92 34.91%
EY 2.00 2.26 2.89 2.82 2.31 1.83 3.13 -25.83%
DY 2.26 0.00 6.58 0.00 1.67 0.00 8.63 -59.10%
P/NAPS 0.84 0.84 0.83 0.82 0.85 0.85 0.70 12.93%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 30/04/08 21/02/08 01/11/07 20/08/07 23/04/07 28/02/07 -
Price 3.00 3.12 2.99 2.97 2.86 2.90 2.73 -
P/RPS 6.19 6.22 6.13 6.01 6.07 6.74 6.04 1.65%
P/EPS 48.39 43.94 33.98 35.78 41.45 51.79 35.00 24.13%
EY 2.07 2.28 2.94 2.79 2.41 1.93 2.86 -19.40%
DY 2.33 0.00 6.69 0.00 1.75 0.00 7.88 -55.64%
P/NAPS 0.82 0.83 0.81 0.83 0.81 0.80 0.77 4.28%

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