[NCB] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 7.17%
YoY- 91.37%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 214,951 212,451 195,007 201,260 207,036 201,551 196,729 6.07%
PBT 37,474 41,991 36,606 34,749 36,845 38,797 26,547 25.81%
Tax -12,132 -13,048 -11,283 -8,270 -11,687 -12,647 -9,394 18.57%
NP 25,342 28,943 25,323 26,479 25,158 26,150 17,153 29.68%
-
NP to SH 25,315 28,937 25,332 26,844 25,048 26,139 17,153 29.59%
-
Tax Rate 32.37% 31.07% 30.82% 23.80% 31.72% 32.60% 35.39% -
Total Cost 189,609 183,508 169,684 174,781 181,878 175,401 179,576 3.68%
-
Net Worth 1,645,474 1,610,204 1,641,888 1,605,930 1,417,811 1,372,297 1,381,511 12.35%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 23,336 - 47,094 - 23,338 - -
Div Payout % - 80.65% - 175.44% - 89.29% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,645,474 1,610,204 1,641,888 1,605,930 1,417,811 1,372,297 1,381,511 12.35%
NOSH 468,796 466,725 469,111 470,947 472,603 466,767 463,594 0.74%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.79% 13.62% 12.99% 13.16% 12.15% 12.97% 8.72% -
ROE 1.54% 1.80% 1.54% 1.67% 1.77% 1.90% 1.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.85 45.52 41.57 42.74 43.81 43.18 42.44 5.28%
EPS 5.40 6.20 5.40 5.70 5.30 5.60 3.70 28.63%
DPS 0.00 5.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 3.51 3.45 3.50 3.41 3.00 2.94 2.98 11.51%
Adjusted Per Share Value based on latest NOSH - 470,947
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.40 44.87 41.19 42.51 43.73 42.57 41.55 6.07%
EPS 5.35 6.11 5.35 5.67 5.29 5.52 3.62 29.71%
DPS 0.00 4.93 0.00 9.95 0.00 4.93 0.00 -
NAPS 3.4753 3.4008 3.4677 3.3918 2.9945 2.8983 2.9178 12.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.55 2.58 2.50 2.49 2.50 2.40 2.58 -
P/RPS 5.56 5.67 6.01 5.83 5.71 5.56 6.08 -5.78%
P/EPS 47.22 41.61 46.30 43.68 47.17 42.86 69.73 -22.86%
EY 2.12 2.40 2.16 2.29 2.12 2.33 1.43 29.98%
DY 0.00 1.94 0.00 4.02 0.00 2.08 0.00 -
P/NAPS 0.73 0.75 0.71 0.73 0.83 0.82 0.87 -11.02%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 19/10/06 21/08/06 28/04/06 06/03/06 24/10/05 22/08/05 20/04/05 -
Price 2.50 2.65 2.60 2.50 2.45 2.50 2.58 -
P/RPS 5.45 5.82 6.25 5.85 5.59 5.79 6.08 -7.02%
P/EPS 46.30 42.74 48.15 43.86 46.23 44.64 69.73 -23.87%
EY 2.16 2.34 2.08 2.28 2.16 2.24 1.43 31.61%
DY 0.00 1.89 0.00 4.00 0.00 2.00 0.00 -
P/NAPS 0.71 0.77 0.74 0.73 0.82 0.85 0.87 -12.66%

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