[NCB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 676.33%
YoY- -29.43%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 225,440 224,558 235,480 230,906 224,776 252,948 261,403 -9.37%
PBT 2,675 33,570 11,519 46,875 -1,601 51,838 63,148 -87.77%
Tax -5,414 -6,305 -17,190 -11,938 -4,461 -6,671 -18,486 -55.80%
NP -2,739 27,265 -5,671 34,937 -6,062 45,167 44,662 -
-
NP to SH -2,739 27,265 -5,671 34,937 -6,062 45,167 44,662 -
-
Tax Rate 202.39% 18.78% 149.23% 25.47% - 12.87% 29.27% -
Total Cost 228,179 197,293 241,151 195,969 230,838 207,781 216,741 3.47%
-
Net Worth 1,383,194 1,484,673 1,465,008 1,477,740 1,408,680 1,455,318 1,409,062 -1.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 16,540 - 11,739 32,934 - -
Div Payout % - - 0.00% - 0.00% 72.92% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,383,194 1,484,673 1,465,008 1,477,740 1,408,680 1,455,318 1,409,062 -1.22%
NOSH 456,499 470,086 472,583 472,121 469,560 470,489 470,126 -1.93%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.21% 12.14% -2.41% 15.13% -2.70% 17.86% 17.09% -
ROE -0.20% 1.84% -0.39% 2.36% -0.43% 3.10% 3.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 49.38 47.77 49.83 48.91 47.87 53.76 55.60 -7.58%
EPS -0.60 5.80 -1.20 7.40 -1.30 9.60 9.50 -
DPS 0.00 0.00 3.50 0.00 2.50 7.00 0.00 -
NAPS 3.03 3.1583 3.10 3.13 3.00 3.0932 2.9972 0.72%
Adjusted Per Share Value based on latest NOSH - 472,121
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.61 47.43 49.73 48.77 47.47 53.42 55.21 -9.37%
EPS -0.58 5.76 -1.20 7.38 -1.28 9.54 9.43 -
DPS 0.00 0.00 3.49 0.00 2.48 6.96 0.00 -
NAPS 2.9213 3.1357 3.0941 3.121 2.9752 3.0737 2.976 -1.22%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.50 3.90 4.60 4.60 4.41 4.25 4.34 -
P/RPS 7.09 8.16 9.23 9.41 9.21 7.91 7.81 -6.22%
P/EPS -583.33 67.24 -383.33 62.16 -341.60 44.27 45.68 -
EY -0.17 1.49 -0.26 1.61 -0.29 2.26 2.19 -
DY 0.00 0.00 0.76 0.00 0.57 1.65 0.00 -
P/NAPS 1.16 1.23 1.48 1.47 1.47 1.37 1.45 -13.78%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/10/13 28/08/13 24/04/13 28/02/13 29/10/12 28/08/12 -
Price 3.55 3.70 4.29 4.70 4.75 4.34 4.27 -
P/RPS 7.19 7.75 8.61 9.61 9.92 8.07 7.68 -4.28%
P/EPS -591.67 63.79 -357.50 63.51 -367.93 45.21 44.95 -
EY -0.17 1.57 -0.28 1.57 -0.27 2.21 2.22 -
DY 0.00 0.00 0.82 0.00 0.53 1.61 0.00 -
P/NAPS 1.17 1.17 1.38 1.50 1.58 1.40 1.42 -12.08%

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