[NCB] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
20-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 7.5%
YoY- 51.88%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 720,063 706,669 738,426 730,742 602,407 463,356 310,751 75.19%
PBT 85,536 79,738 73,710 81,012 72,292 59,358 61,503 24.62%
Tax -31,591 -30,241 -22,491 -24,557 -19,778 -14,684 -15,489 60.89%
NP 53,945 49,497 51,219 56,455 52,514 44,674 46,014 11.19%
-
NP to SH 53,945 49,497 51,219 56,455 52,514 44,674 46,014 11.19%
-
Tax Rate 36.93% 37.93% 30.51% 30.31% 27.36% 24.74% 25.18% -
Total Cost 666,118 657,172 687,207 674,287 549,893 418,682 264,737 85.09%
-
Net Worth 1,150,566 1,131,600 1,132,042 1,109,354 1,121,831 1,126,052 1,105,032 2.73%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 18,860 18,860 - - - - 10,039 52.31%
Div Payout % 34.96% 38.10% - - - - 21.82% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 1,150,566 1,131,600 1,132,042 1,109,354 1,121,831 1,126,052 1,105,032 2.73%
NOSH 469,619 471,500 469,727 466,115 477,374 489,588 470,226 -0.08%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 7.49% 7.00% 6.94% 7.73% 8.72% 9.64% 14.81% -
ROE 4.69% 4.37% 4.52% 5.09% 4.68% 3.97% 4.16% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 153.33 149.88 157.20 156.77 126.19 94.64 66.09 75.34%
EPS 11.49 10.50 10.90 12.11 11.00 9.12 9.79 11.27%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 2.14 51.79%
NAPS 2.45 2.40 2.41 2.38 2.35 2.30 2.35 2.81%
Adjusted Per Share Value based on latest NOSH - 466,115
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 152.08 149.25 155.96 154.33 127.23 97.86 65.63 75.20%
EPS 11.39 10.45 10.82 11.92 11.09 9.44 9.72 11.15%
DPS 3.98 3.98 0.00 0.00 0.00 0.00 2.12 52.24%
NAPS 2.43 2.39 2.3909 2.343 2.3693 2.3783 2.3339 2.72%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.56 2.70 2.25 2.79 2.60 3.10 3.16 -
P/RPS 1.67 1.80 1.43 1.78 2.06 3.28 4.78 -50.42%
P/EPS 22.29 25.72 20.63 23.04 23.64 33.97 32.29 -21.90%
EY 4.49 3.89 4.85 4.34 4.23 2.94 3.10 28.04%
DY 1.56 1.48 0.00 0.00 0.00 0.00 0.68 74.03%
P/NAPS 1.04 1.13 0.93 1.17 1.11 1.35 1.34 -15.55%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 22/04/02 12/04/02 22/10/01 20/08/01 30/04/01 26/02/01 18/10/00 -
Price 2.61 2.60 2.36 2.77 2.45 2.28 2.99 -
P/RPS 1.70 1.73 1.50 1.77 1.94 2.41 4.52 -47.92%
P/EPS 22.72 24.77 21.64 22.87 22.27 24.99 30.56 -17.94%
EY 4.40 4.04 4.62 4.37 4.49 4.00 3.27 21.90%
DY 1.53 1.54 0.00 0.00 0.00 0.00 0.71 66.91%
P/NAPS 1.07 1.08 0.98 1.16 1.04 0.99 1.27 -10.80%

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