[NCB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 44.25%
YoY- 36.03%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 231,336 222,501 202,097 211,606 214,951 212,451 195,007 12.05%
PBT 58,007 48,349 38,912 49,249 37,474 41,991 36,606 35.88%
Tax -19,200 -15,740 -12,601 -12,693 -12,132 -13,048 -11,283 42.48%
NP 38,807 32,609 26,311 36,556 25,342 28,943 25,323 32.88%
-
NP to SH 38,827 32,599 26,306 36,517 25,315 28,937 25,332 32.90%
-
Tax Rate 33.10% 32.55% 32.38% 25.77% 32.37% 31.07% 30.82% -
Total Cost 192,529 189,892 175,786 175,050 189,609 183,508 169,684 8.77%
-
Net Worth 1,684,062 1,658,296 1,695,797 1,661,991 1,645,474 1,610,204 1,641,888 1.70%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 23,622 - 100,655 - 23,336 - -
Div Payout % - 72.46% - 275.64% - 80.65% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,684,062 1,658,296 1,695,797 1,661,991 1,645,474 1,610,204 1,641,888 1.70%
NOSH 467,795 472,449 469,750 468,166 468,796 466,725 469,111 -0.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.78% 14.66% 13.02% 17.28% 11.79% 13.62% 12.99% -
ROE 2.31% 1.97% 1.55% 2.20% 1.54% 1.80% 1.54% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.45 47.10 43.02 45.20 45.85 45.52 41.57 12.25%
EPS 8.30 6.90 5.60 7.80 5.40 6.20 5.40 33.15%
DPS 0.00 5.00 0.00 21.50 0.00 5.00 0.00 -
NAPS 3.60 3.51 3.61 3.55 3.51 3.45 3.50 1.89%
Adjusted Per Share Value based on latest NOSH - 468,166
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.86 46.99 42.68 44.69 45.40 44.87 41.19 12.04%
EPS 8.20 6.89 5.56 7.71 5.35 6.11 5.35 32.90%
DPS 0.00 4.99 0.00 21.26 0.00 4.93 0.00 -
NAPS 3.5568 3.5024 3.5816 3.5102 3.4753 3.4008 3.4677 1.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.94 2.99 3.06 2.49 2.55 2.58 2.50 -
P/RPS 5.95 6.35 7.11 5.51 5.56 5.67 6.01 -0.66%
P/EPS 35.42 43.33 54.64 31.92 47.22 41.61 46.30 -16.34%
EY 2.82 2.31 1.83 3.13 2.12 2.40 2.16 19.43%
DY 0.00 1.67 0.00 8.63 0.00 1.94 0.00 -
P/NAPS 0.82 0.85 0.85 0.70 0.73 0.75 0.71 10.06%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 01/11/07 20/08/07 23/04/07 28/02/07 19/10/06 21/08/06 28/04/06 -
Price 2.97 2.86 2.90 2.73 2.50 2.65 2.60 -
P/RPS 6.01 6.07 6.74 6.04 5.45 5.82 6.25 -2.57%
P/EPS 35.78 41.45 51.79 35.00 46.30 42.74 48.15 -17.94%
EY 2.79 2.41 1.93 2.86 2.16 2.34 2.08 21.60%
DY 0.00 1.75 0.00 7.88 0.00 1.89 0.00 -
P/NAPS 0.83 0.81 0.80 0.77 0.71 0.77 0.74 7.94%

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