[NCB] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	926,618	919,947	885,517	867,540	851,155	841,105	834,015	7.27%
YoY %	0.73%	3.89%	2.07%	1.93%	1.19%	0.85%	-	-
Horiz. %	111.10%	110.30%	106.18%	104.02%	102.06%	100.85%	100.00%	-
PBT	210,572	214,952	204,112	194,517	173,984	167,626	165,320	17.52%
YoY %	-2.04%	5.31%	4.93%	11.80%	3.79%	1.39%	-	-
Horiz. %	127.37%	130.02%	123.46%	117.66%	105.24%	101.39%	100.00%	-
Tax	-67,321	-68,524	-64,963	-60,234	-53,166	-50,474	-49,156	23.34%
YoY %	1.76%	-5.48%	-7.85%	-13.29%	-5.33%	-2.68%	-	-
Horiz. %	136.95%	139.40%	132.16%	122.54%	108.16%	102.68%	100.00%	-
NP	143,251	146,428	139,149	134,283	120,818	117,152	116,164	15.01%
YoY %	-2.17%	5.23%	3.62%	11.14%	3.13%	0.85%	-	-
Horiz. %	123.32%	126.05%	119.79%	115.60%	104.01%	100.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,042	146,307	139,121	134,249	120,737	117,075	116,101	14.94%
YoY %	-2.23%	5.17%	3.63%	11.19%	3.13%	0.84%	-	-
Horiz. %	123.20%	126.02%	119.83%	115.63%	103.99%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.97%	31.88%	31.83%	30.97%	30.56%	30.11%	29.73%	-
YoY %	0.28%	0.16%	2.78%	1.34%	1.49%	1.28%	-	-
Horiz. %	107.53%	107.23%	107.06%	104.17%	102.79%	101.28%	100.00%	-
Total Cost	783,367	773,519	746,368	733,257	730,337	723,953	717,851	6.00%
YoY %	1.27%	3.64%	1.79%	0.40%	0.88%	0.85%	-	-
Horiz. %	109.13%	107.75%	103.97%	102.15%	101.74%	100.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,736,383	1,768,943	1,730,812	1,684,062	1,658,296	1,695,797	1,661,991	2.96%
YoY %	-1.84%	2.20%	2.78%	1.55%	-2.21%	2.03%	-	-
Horiz. %	104.48%	106.44%	104.14%	101.33%	99.78%	102.03%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	127,184	117,688	117,688	124,278	124,278	123,992	123,992	1.71%
YoY %	8.07%	0.00%	-5.30%	0.00%	0.23%	0.00%	-	-
Horiz. %	102.57%	94.92%	94.92%	100.23%	100.23%	100.00%	100.00%	-
Div Payout %	88.91%	80.44%	84.59%	92.57%	102.93%	105.91%	106.80%	-
YoY %	10.53%	-4.91%	-8.62%	-10.07%	-2.81%	-0.83%	-	-
Horiz. %	83.25%	75.32%	79.20%	86.68%	96.38%	99.17%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	1,736,383	1,768,943	1,730,812	1,684,062	1,658,296	1,695,797	1,661,991	2.96%
YoY %	-1.84%	2.20%	2.78%	1.55%	-2.21%	2.03%	-	-
Horiz. %	104.48%	106.44%	104.14%	101.33%	99.78%	102.03%	100.00%	-
NOSH	473,129	471,718	470,329	467,795	472,449	469,750	468,166	0.70%
YoY %	0.30%	0.30%	0.54%	-0.99%	0.57%	0.34%	-	-
Horiz. %	101.06%	100.76%	100.46%	99.92%	100.91%	100.34%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	15.46%	15.92%	15.71%	15.48%	14.19%	13.93%	13.93%	-
YoY %	-2.89%	1.34%	1.49%	9.09%	1.87%	0.00%	-	-
Horiz. %	110.98%	114.29%	112.78%	111.13%	101.87%	100.00%	100.00%	-
ROE	8.24%	8.27%	8.04%	7.97%	7.28%	6.90%	6.99%	-
YoY %	-0.36%	2.86%	0.88%	9.48%	5.51%	-1.29%	-	-
Horiz. %	117.88%	118.31%	115.02%	114.02%	104.15%	98.71%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	195.85	195.02	188.28	185.45	180.16	179.05	178.14	6.52%
YoY %	0.43%	3.58%	1.53%	2.94%	0.62%	0.51%	-	-
Horiz. %	109.94%	109.48%	105.69%	104.10%	101.13%	100.51%	100.00%	-
EPS	30.23	31.02	29.58	28.70	25.56	24.92	24.80	14.12%
YoY %	-2.55%	4.87%	3.07%	12.28%	2.57%	0.48%	-	-
Horiz. %	121.90%	125.08%	119.27%	115.73%	103.06%	100.48%	100.00%	-
DPS	27.00	25.00	25.00	26.50	26.50	26.50	26.50	1.25%
YoY %	8.00%	0.00%	-5.66%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.89%	94.34%	94.34%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.67	3.75	3.68	3.60	3.51	3.61	3.55	2.24%
YoY %	-2.13%	1.90%	2.22%	2.56%	-2.77%	1.69%	-	-
Horiz. %	103.38%	105.63%	103.66%	101.41%	98.87%	101.69%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 467,795
RPS	195.70	194.30	187.02	183.23	179.77	177.64	176.15	7.27%
YoY %	0.72%	3.89%	2.07%	1.92%	1.20%	0.85%	-	-
Horiz. %	111.10%	110.30%	106.17%	104.02%	102.06%	100.85%	100.00%	-
EPS	30.21	30.90	29.38	28.35	25.50	24.73	24.52	14.94%
YoY %	-2.23%	5.17%	3.63%	11.18%	3.11%	0.86%	-	-
Horiz. %	123.21%	126.02%	119.82%	115.62%	104.00%	100.86%	100.00%	-
DPS	26.86	24.86	24.86	26.25	26.25	26.19	26.19	1.69%
YoY %	8.05%	0.00%	-5.30%	0.00%	0.23%	0.00%	-	-
Horiz. %	102.56%	94.92%	94.92%	100.23%	100.23%	100.00%	100.00%	-
NAPS	3.6673	3.7361	3.6555	3.5568	3.5024	3.5816	3.5102	2.96%
YoY %	-1.84%	2.20%	2.77%	1.55%	-2.21%	2.03%	-	-
Horiz. %	104.48%	106.44%	104.14%	101.33%	99.78%	102.03%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	3.10	3.14	3.04	2.94	2.99	3.06	2.49	-
P/RPS	1.58	1.61	1.61	1.59	1.66	1.71	1.40	8.40%
YoY %	-1.86%	0.00%	1.26%	-4.22%	-2.92%	22.14%	-	-
Horiz. %	112.86%	115.00%	115.00%	113.57%	118.57%	122.14%	100.00%	-
P/EPS	10.25	10.12	10.28	10.24	11.70	12.28	10.04	1.39%
YoY %	1.28%	-1.56%	0.39%	-12.48%	-4.72%	22.31%	-	-
Horiz. %	102.09%	100.80%	102.39%	101.99%	116.53%	122.31%	100.00%	-
EY	9.75	9.88	9.73	9.76	8.55	8.14	9.96	-1.41%
YoY %	-1.32%	1.54%	-0.31%	14.15%	5.04%	-18.27%	-	-
Horiz. %	97.89%	99.20%	97.69%	97.99%	85.84%	81.73%	100.00%	-
DY	8.71	7.96	8.22	9.01	8.86	8.66	10.64	-12.50%
YoY %	9.42%	-3.16%	-8.77%	1.69%	2.31%	-18.61%	-	-
Horiz. %	81.86%	74.81%	77.26%	84.68%	83.27%	81.39%	100.00%	-
P/NAPS	0.84	0.84	0.83	0.82	0.85	0.85	0.70	12.93%
YoY %	0.00%	1.20%	1.22%	-3.53%	0.00%	21.43%	-	-
Horiz. %	120.00%	120.00%	118.57%	117.14%	121.43%	121.43%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	21/08/08	30/04/08	21/02/08	01/11/07	20/08/07	23/04/07	28/02/07	-
Price	3.00	3.12	2.99	2.97	2.86	2.90	2.73	-
P/RPS	1.53	1.60	1.59	1.60	1.59	1.62	1.53	0.00%
YoY %	-4.38%	0.63%	-0.62%	0.63%	-1.85%	5.88%	-	-
Horiz. %	100.00%	104.58%	103.92%	104.58%	103.92%	105.88%	100.00%	-
P/EPS	9.92	10.06	10.11	10.35	11.19	11.64	11.01	-6.71%
YoY %	-1.39%	-0.49%	-2.32%	-7.51%	-3.87%	5.72%	-	-
Horiz. %	90.10%	91.37%	91.83%	94.01%	101.63%	105.72%	100.00%	-
EY	10.08	9.94	9.89	9.66	8.94	8.59	9.08	7.22%
YoY %	1.41%	0.51%	2.38%	8.05%	4.07%	-5.40%	-	-
Horiz. %	111.01%	109.47%	108.92%	106.39%	98.46%	94.60%	100.00%	-
DY	9.00	8.01	8.36	8.92	9.27	9.14	9.71	-4.94%
YoY %	12.36%	-4.19%	-6.28%	-3.78%	1.42%	-5.87%	-	-
Horiz. %	92.69%	82.49%	86.10%	91.86%	95.47%	94.13%	100.00%	-
P/NAPS	0.82	0.83	0.81	0.83	0.81	0.80	0.77	4.28%
YoY %	-1.20%	2.47%	-2.41%	2.47%	1.25%	3.90%	-	-
Horiz. %	106.49%	107.79%	105.19%	107.79%	105.19%	103.90%	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

983

HLIND

HONG LEONG INDUSTRIES BHD

909

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

418

JCY

JCY INTERNATIONAL BERHAD

407

GENTING

GENTING BHD

394

YTLPOWR

YTL POWER INTERNATIONAL BHD

386

UCHITEC

UCHI TECHNOLOGIES BHD

335

MAYBANK

MALAYAN BANKING BHD

283

GENM

GENTING MALAYSIA BERHAD

278

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

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

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

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