[NCB] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -19.08%
YoY- 27.32%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 232,293 248,193 229,172 236,527 229,583 231,336 222,501 2.89%
PBT 25,921 48,147 43,969 49,752 58,844 58,007 48,349 -33.88%
Tax 28,598 -15,453 -14,537 -16,162 -17,422 -19,200 -15,740 -
NP 54,519 32,694 29,432 33,590 41,422 38,807 32,609 40.64%
-
NP to SH 54,491 32,665 29,334 33,492 41,389 38,827 32,599 40.62%
-
Tax Rate -110.33% 32.10% 33.06% 32.49% 29.61% 33.10% 32.55% -
Total Cost 177,774 215,499 199,740 202,937 188,161 192,529 189,892 -4.28%
-
Net Worth 1,794,444 1,770,537 1,736,383 1,768,943 1,730,812 1,684,062 1,658,296 5.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 84,554 - 33,119 - 94,065 - 23,622 133.09%
Div Payout % 155.17% - 112.90% - 227.27% - 72.46% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,794,444 1,770,537 1,736,383 1,768,943 1,730,812 1,684,062 1,658,296 5.37%
NOSH 469,749 473,405 473,129 471,718 470,329 467,795 472,449 -0.37%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.47% 13.17% 12.84% 14.20% 18.04% 16.78% 14.66% -
ROE 3.04% 1.84% 1.69% 1.89% 2.39% 2.31% 1.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.45 52.43 48.44 50.14 48.81 49.45 47.10 3.28%
EPS 11.60 6.90 6.20 7.10 8.80 8.30 6.90 41.16%
DPS 18.00 0.00 7.00 0.00 20.00 0.00 5.00 133.98%
NAPS 3.82 3.74 3.67 3.75 3.68 3.60 3.51 5.77%
Adjusted Per Share Value based on latest NOSH - 471,718
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.06 52.42 48.40 49.96 48.49 48.86 46.99 2.90%
EPS 11.51 6.90 6.20 7.07 8.74 8.20 6.89 40.57%
DPS 17.86 0.00 6.99 0.00 19.87 0.00 4.99 133.08%
NAPS 3.7899 3.7394 3.6673 3.7361 3.6555 3.5568 3.5024 5.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.33 2.97 3.10 3.14 3.04 2.94 2.99 -
P/RPS 4.71 5.67 6.40 6.26 6.23 5.95 6.35 -17.98%
P/EPS 20.09 43.04 50.00 44.23 34.55 35.42 43.33 -39.95%
EY 4.98 2.32 2.00 2.26 2.89 2.82 2.31 66.49%
DY 7.73 0.00 2.26 0.00 6.58 0.00 1.67 176.45%
P/NAPS 0.61 0.79 0.84 0.84 0.83 0.82 0.85 -19.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/10/08 21/08/08 30/04/08 21/02/08 01/11/07 20/08/07 -
Price 2.49 2.33 3.00 3.12 2.99 2.97 2.86 -
P/RPS 5.04 4.44 6.19 6.22 6.13 6.01 6.07 -11.60%
P/EPS 21.47 33.77 48.39 43.94 33.98 35.78 41.45 -35.37%
EY 4.66 2.96 2.07 2.28 2.94 2.79 2.41 54.89%
DY 7.23 0.00 2.33 0.00 6.69 0.00 1.75 156.36%
P/NAPS 0.65 0.62 0.82 0.83 0.81 0.83 0.81 -13.58%

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