[NCB] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	804,854	806,576	797,924	790,783	802,178	798,149	785,677	1.62%
YoY %	-0.21%	1.08%	0.90%	-1.42%	0.50%	1.59%	-	-
Horiz. %	102.44%	102.66%	101.56%	100.65%	102.10%	101.59%	100.00%	-
PBT	146,997	136,938	123,995	123,025	137,880	150,039	160,208	-5.58%
YoY %	7.35%	10.44%	0.79%	-10.77%	-8.10%	-6.35%	-	-
Horiz. %	91.75%	85.48%	77.40%	76.79%	86.06%	93.65%	100.00%	-
Tax	-43,887	-41,998	-41,507	-41,115	-46,048	-49,769	-54,601	-13.56%
YoY %	-4.50%	-1.18%	-0.95%	10.71%	7.48%	8.85%	-	-
Horiz. %	80.38%	76.92%	76.02%	75.30%	84.34%	91.15%	100.00%	-
NP	103,110	94,940	82,488	81,910	91,832	100,270	105,607	-1.58%
YoY %	8.61%	15.10%	0.71%	-10.80%	-8.42%	-5.05%	-	-
Horiz. %	97.64%	89.90%	78.11%	77.56%	86.96%	94.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,363	95,184	82,367	81,899	91,832	100,270	105,607	-1.42%
YoY %	8.59%	15.56%	0.57%	-10.82%	-8.42%	-5.05%	-	-
Horiz. %	97.88%	90.13%	77.99%	77.55%	86.96%	94.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.86%	30.67%	33.47%	33.42%	33.40%	33.17%	34.08%	-
YoY %	-2.64%	-8.37%	0.15%	0.06%	0.69%	-2.67%	-	-
Horiz. %	87.62%	89.99%	98.21%	98.06%	98.00%	97.33%	100.00%	-
Total Cost	701,744	711,636	715,436	708,873	710,346	697,879	680,070	2.11%
YoY %	-1.39%	-0.53%	0.93%	-0.21%	1.79%	2.62%	-	-
Horiz. %	103.19%	104.64%	105.20%	104.24%	104.45%	102.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,641,888	1,605,930	1,417,811	1,372,297	1,381,511	1,369,970	1,394,442	11.51%
YoY %	2.24%	13.27%	3.32%	-0.67%	0.84%	-1.75%	-	-
Horiz. %	117.75%	115.17%	101.68%	98.41%	99.07%	98.25%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	70,433	70,433	70,095	70,095	70,488	70,488	61,514	9.45%
YoY %	0.00%	0.48%	0.00%	-0.56%	0.00%	14.59%	-	-
Horiz. %	114.50%	114.50%	113.95%	113.95%	114.59%	114.59%	100.00%	-
Div Payout %	68.14%	74.00%	85.10%	85.59%	76.76%	70.30%	58.25%	-
YoY %	-7.92%	-13.04%	-0.57%	11.50%	9.19%	20.69%	-	-
Horiz. %	116.98%	127.04%	146.09%	146.94%	131.78%	120.69%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	1,641,888	1,605,930	1,417,811	1,372,297	1,381,511	1,369,970	1,394,442	11.51%
YoY %	2.24%	13.27%	3.32%	-0.67%	0.84%	-1.75%	-	-
Horiz. %	117.75%	115.17%	101.68%	98.41%	99.07%	98.25%	100.00%	-
NOSH	469,111	470,947	472,603	466,767	463,594	467,566	472,692	-0.50%
YoY %	-0.39%	-0.35%	1.25%	0.68%	-0.85%	-1.08%	-	-
Horiz. %	99.24%	99.63%	99.98%	98.75%	98.08%	98.92%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	12.81%	11.77%	10.34%	10.36%	11.45%	12.56%	13.44%	-
YoY %	8.84%	13.83%	-0.19%	-9.52%	-8.84%	-6.55%	-	-
Horiz. %	95.31%	87.57%	76.93%	77.08%	85.19%	93.45%	100.00%	-
ROE	6.30%	5.93%	5.81%	5.97%	6.65%	7.32%	7.57%	-
YoY %	6.24%	2.07%	-2.68%	-10.23%	-9.15%	-3.30%	-	-
Horiz. %	83.22%	78.34%	76.75%	78.86%	87.85%	96.70%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	171.57	171.27	168.84	169.42	173.03	170.70	166.21	2.14%
YoY %	0.18%	1.44%	-0.34%	-2.09%	1.36%	2.70%	-	-
Horiz. %	103.22%	103.04%	101.58%	101.93%	104.10%	102.70%	100.00%	-
EPS	22.03	20.21	17.43	17.55	19.81	21.45	22.34	-0.92%
YoY %	9.01%	15.95%	-0.68%	-11.41%	-7.65%	-3.98%	-	-
Horiz. %	98.61%	90.47%	78.02%	78.56%	88.68%	96.02%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.20	15.00	13.00	10.01%
YoY %	0.00%	0.00%	0.00%	-1.32%	1.33%	15.38%	-	-
Horiz. %	115.38%	115.38%	115.38%	115.38%	116.92%	115.38%	100.00%	-
NAPS	3.50	3.41	3.00	2.94	2.98	2.93	2.95	12.08%
YoY %	2.64%	13.67%	2.04%	-1.34%	1.71%	-0.68%	-	-
Horiz. %	118.64%	115.59%	101.69%	99.66%	101.02%	99.32%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 466,767
RPS	169.99	170.35	168.52	167.02	169.42	168.57	165.94	1.62%
YoY %	-0.21%	1.09%	0.90%	-1.42%	0.50%	1.58%	-	-
Horiz. %	102.44%	102.66%	101.55%	100.65%	102.10%	101.58%	100.00%	-
EPS	21.83	20.10	17.40	17.30	19.40	21.18	22.30	-1.41%
YoY %	8.61%	15.52%	0.58%	-10.82%	-8.40%	-5.02%	-	-
Horiz. %	97.89%	90.13%	78.03%	77.58%	87.00%	94.98%	100.00%	-
DPS	14.88	14.88	14.80	14.80	14.89	14.89	12.99	9.48%
YoY %	0.00%	0.54%	0.00%	-0.60%	0.00%	14.63%	-	-
Horiz. %	114.55%	114.55%	113.93%	113.93%	114.63%	114.63%	100.00%	-
NAPS	3.4677	3.3918	2.9945	2.8983	2.9178	2.8934	2.9451	11.51%
YoY %	2.24%	13.27%	3.32%	-0.67%	0.84%	-1.76%	-	-
Horiz. %	117.74%	115.17%	101.68%	98.41%	99.07%	98.24%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	2.50	2.49	2.50	2.40	2.58	2.65	2.43	-
P/RPS	1.46	1.45	1.48	1.42	1.49	1.55	1.46	0.00%
YoY %	0.69%	-2.03%	4.23%	-4.70%	-3.87%	6.16%	-	-
Horiz. %	100.00%	99.32%	101.37%	97.26%	102.05%	106.16%	100.00%	-
P/EPS	11.35	12.32	14.34	13.68	13.02	12.36	10.88	2.86%
YoY %	-7.87%	-14.09%	4.82%	5.07%	5.34%	13.60%	-	-
Horiz. %	104.32%	113.24%	131.80%	125.74%	119.67%	113.60%	100.00%	-
EY	8.81	8.12	6.97	7.31	7.68	8.09	9.19	-2.77%
YoY %	8.50%	16.50%	-4.65%	-4.82%	-5.07%	-11.97%	-	-
Horiz. %	95.87%	88.36%	75.84%	79.54%	83.57%	88.03%	100.00%	-
DY	6.00	6.02	6.00	6.25	5.89	5.66	5.35	7.95%
YoY %	-0.33%	0.33%	-4.00%	6.11%	4.06%	5.79%	-	-
Horiz. %	112.15%	112.52%	112.15%	116.82%	110.09%	105.79%	100.00%	-
P/NAPS	0.71	0.73	0.83	0.82	0.87	0.90	0.82	-9.16%
YoY %	-2.74%	-12.05%	1.22%	-5.75%	-3.33%	9.76%	-	-
Horiz. %	86.59%	89.02%	101.22%	100.00%	106.10%	109.76%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	28/04/06	06/03/06	24/10/05	22/08/05	20/04/05	21/02/05	20/10/04	-
Price	2.60	2.50	2.45	2.50	2.58	2.78	2.51	-
P/RPS	1.52	1.46	1.45	1.48	1.49	1.63	1.51	0.44%
YoY %	4.11%	0.69%	-2.03%	-0.67%	-8.59%	7.95%	-	-
Horiz. %	100.66%	96.69%	96.03%	98.01%	98.68%	107.95%	100.00%	-
P/EPS	11.80	12.37	14.06	14.25	13.02	12.96	11.23	3.35%
YoY %	-4.61%	-12.02%	-1.33%	9.45%	0.46%	15.41%	-	-
Horiz. %	105.08%	110.15%	125.20%	126.89%	115.94%	115.41%	100.00%	-
EY	8.47	8.08	7.11	7.02	7.68	7.71	8.90	-3.25%
YoY %	4.83%	13.64%	1.28%	-8.59%	-0.39%	-13.37%	-	-
Horiz. %	95.17%	90.79%	79.89%	78.88%	86.29%	86.63%	100.00%	-
DY	5.77	6.00	6.12	6.00	5.89	5.40	5.18	7.46%
YoY %	-3.83%	-1.96%	2.00%	1.87%	9.07%	4.25%	-	-
Horiz. %	111.39%	115.83%	118.15%	115.83%	113.71%	104.25%	100.00%	-
P/NAPS	0.74	0.73	0.82	0.85	0.87	0.95	0.85	-8.83%
YoY %	1.37%	-10.98%	-3.53%	-2.30%	-8.42%	11.76%	-	-
Horiz. %	87.06%	85.88%	96.47%	100.00%	102.35%	111.76%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

908

HLIND

HONG LEONG INDUSTRIES BHD

869

JCY

JCY INTERNATIONAL BERHAD

393

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

363

GENTING

GENTING BHD

355

YTLPOWR

YTL POWER INTERNATIONAL BHD

307

UCHITEC

UCHI TECHNOLOGIES BHD

294

MAYBANK

MALAYAN BANKING BHD

247

DNEX

DAGANG NEXCHANGE BERHAD

240

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More