[NCB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 35.25%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 180,136 190,988 184,317 179,026 178,399 190,222 186,040 -2.12%
PBT 31,975 42,764 31,853 32,947 23,961 31,202 22,224 27.36%
Tax -12,611 -13,928 -10,432 -10,754 -7,552 -10,431 -7,438 42.05%
NP 19,364 28,836 21,421 22,193 16,409 20,771 14,786 19.64%
-
NP to SH 19,364 28,836 21,421 22,193 16,409 20,771 14,786 19.64%
-
Tax Rate 39.44% 32.57% 32.75% 32.64% 31.52% 33.43% 33.47% -
Total Cost 160,772 162,152 162,896 156,833 161,990 169,451 171,254 -4.11%
-
Net Worth 1,331,865 1,276,347 1,238,692 1,246,585 926,000 1,199,053 1,182,880 8.20%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 37,783 - 18,626 - 27,780 - 9,539 149.71%
Div Payout % 195.12% - 86.96% - 169.30% - 64.52% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,331,865 1,276,347 1,238,692 1,246,585 926,000 1,199,053 1,182,880 8.20%
NOSH 472,292 472,721 465,673 472,191 463,000 472,068 476,967 -0.65%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.75% 15.10% 11.62% 12.40% 9.20% 10.92% 7.95% -
ROE 1.45% 2.26% 1.73% 1.78% 1.77% 1.73% 1.25% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.14 40.40 39.58 37.91 38.53 40.30 39.00 -1.47%
EPS 4.10 6.10 4.60 4.70 3.50 4.40 3.10 20.42%
DPS 8.00 0.00 4.00 0.00 6.00 0.00 2.00 151.34%
NAPS 2.82 2.70 2.66 2.64 2.00 2.54 2.48 8.91%
Adjusted Per Share Value based on latest NOSH - 472,191
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.05 40.34 38.93 37.81 37.68 40.18 39.29 -2.10%
EPS 4.09 6.09 4.52 4.69 3.47 4.39 3.12 19.71%
DPS 7.98 0.00 3.93 0.00 5.87 0.00 2.01 150.10%
NAPS 2.8129 2.6957 2.6162 2.6328 1.9557 2.5324 2.4983 8.20%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.50 2.20 1.90 1.84 1.65 1.96 2.25 -
P/RPS 6.55 5.45 4.80 4.85 4.28 4.86 5.77 8.79%
P/EPS 60.98 36.07 41.30 39.15 46.56 44.55 72.58 -10.93%
EY 1.64 2.77 2.42 2.55 2.15 2.24 1.38 12.16%
DY 3.20 0.00 2.11 0.00 3.64 0.00 0.89 134.15%
P/NAPS 0.89 0.81 0.71 0.70 0.83 0.77 0.91 -1.46%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 28/10/03 19/08/03 21/04/03 24/02/03 28/10/02 19/08/02 -
Price 2.28 2.30 2.09 1.82 1.54 1.80 2.12 -
P/RPS 5.98 5.69 5.28 4.80 4.00 4.47 5.44 6.49%
P/EPS 55.61 37.70 45.43 38.72 43.45 40.91 68.39 -12.84%
EY 1.80 2.65 2.20 2.58 2.30 2.44 1.46 14.93%
DY 3.51 0.00 1.91 0.00 3.90 0.00 0.94 140.11%
P/NAPS 0.81 0.85 0.79 0.69 0.77 0.71 0.85 -3.15%

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