[NCB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 15.85%
YoY- 44.84%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 732,730 731,964 733,687 748,767 730,438 733,236 720,063 1.16%
PBT 131,525 119,963 110,334 106,687 94,851 87,298 85,536 33.18%
Tax -42,666 -39,169 -36,175 -34,997 -32,969 -30,686 -31,591 22.16%
NP 88,859 80,794 74,159 71,690 61,882 56,612 53,945 39.43%
-
NP to SH 88,859 80,794 74,159 71,690 61,882 56,612 53,945 39.43%
-
Tax Rate 32.44% 32.65% 32.79% 32.80% 34.76% 35.15% 36.93% -
Total Cost 643,871 651,170 659,528 677,077 668,556 676,624 666,118 -2.23%
-
Net Worth 1,276,347 1,238,692 1,246,585 926,000 1,199,053 1,182,880 1,150,566 7.15%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 46,406 46,406 37,319 37,319 28,399 28,399 18,860 82.15%
Div Payout % 52.23% 57.44% 50.32% 52.06% 45.89% 50.16% 34.96% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,276,347 1,238,692 1,246,585 926,000 1,199,053 1,182,880 1,150,566 7.15%
NOSH 472,721 465,673 472,191 463,000 472,068 476,967 469,619 0.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.13% 11.04% 10.11% 9.57% 8.47% 7.72% 7.49% -
ROE 6.96% 6.52% 5.95% 7.74% 5.16% 4.79% 4.69% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 155.00 157.18 155.38 161.72 154.73 153.73 153.33 0.72%
EPS 18.80 17.35 15.71 15.48 13.11 11.87 11.49 38.81%
DPS 9.82 10.00 8.00 8.06 6.00 6.00 4.00 81.88%
NAPS 2.70 2.66 2.64 2.00 2.54 2.48 2.45 6.68%
Adjusted Per Share Value based on latest NOSH - 463,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 154.75 154.59 154.96 158.14 154.27 154.86 152.08 1.16%
EPS 18.77 17.06 15.66 15.14 13.07 11.96 11.39 39.47%
DPS 9.80 9.80 7.88 7.88 6.00 6.00 3.98 82.24%
NAPS 2.6957 2.6162 2.6328 1.9557 2.5324 2.4983 2.43 7.15%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.20 1.90 1.84 1.65 1.96 2.25 2.56 -
P/RPS 1.42 1.21 1.18 1.02 1.27 1.46 1.67 -10.23%
P/EPS 11.70 10.95 11.72 10.66 14.95 18.96 22.29 -34.90%
EY 8.54 9.13 8.54 9.38 6.69 5.28 4.49 53.45%
DY 4.46 5.26 4.35 4.89 3.06 2.67 1.56 101.30%
P/NAPS 0.81 0.71 0.70 0.83 0.77 0.91 1.04 -15.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/10/03 19/08/03 21/04/03 24/02/03 28/10/02 19/08/02 22/04/02 -
Price 2.30 2.09 1.82 1.54 1.80 2.12 2.61 -
P/RPS 1.48 1.33 1.17 0.95 1.16 1.38 1.70 -8.81%
P/EPS 12.24 12.05 11.59 9.95 13.73 17.86 22.72 -33.76%
EY 8.17 8.30 8.63 10.05 7.28 5.60 4.40 51.01%
DY 4.27 4.78 4.40 5.23 3.33 2.83 1.53 98.10%
P/NAPS 0.85 0.79 0.69 0.77 0.71 0.85 1.07 -14.21%

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