[NCB] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
30-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 17.55%
YoY- -48.27%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 706,669 738,426 730,742 602,407 463,356 310,751 167,975 159.92%
PBT 79,738 73,710 81,012 72,292 59,358 61,503 42,447 52.07%
Tax -30,241 -22,491 -24,557 -19,778 -14,684 -15,489 -5,275 219.30%
NP 49,497 51,219 56,455 52,514 44,674 46,014 37,172 20.97%
-
NP to SH 49,497 51,219 56,455 52,514 44,674 46,014 37,172 20.97%
-
Tax Rate 37.93% 30.51% 30.31% 27.36% 24.74% 25.18% 12.43% -
Total Cost 657,172 687,207 674,287 549,893 418,682 264,737 130,803 192.48%
-
Net Worth 1,131,600 1,132,042 1,109,354 1,121,831 1,126,052 1,105,032 329,716 127.01%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 18,860 - - - - 10,039 10,039 52.07%
Div Payout % 38.10% - - - - 21.82% 27.01% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 1,131,600 1,132,042 1,109,354 1,121,831 1,126,052 1,105,032 329,716 127.01%
NOSH 471,500 469,727 466,115 477,374 489,588 470,226 129,809 135.73%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 7.00% 6.94% 7.73% 8.72% 9.64% 14.81% 22.13% -
ROE 4.37% 4.52% 5.09% 4.68% 3.97% 4.16% 11.27% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 149.88 157.20 156.77 126.19 94.64 66.09 129.40 10.26%
EPS 10.50 10.90 12.11 11.00 9.12 9.79 28.64 -48.68%
DPS 4.00 0.00 0.00 0.00 0.00 2.14 7.73 -35.46%
NAPS 2.40 2.41 2.38 2.35 2.30 2.35 2.54 -3.69%
Adjusted Per Share Value based on latest NOSH - 477,374
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 149.25 155.96 154.33 127.23 97.86 65.63 35.48 159.90%
EPS 10.45 10.82 11.92 11.09 9.44 9.72 7.85 20.94%
DPS 3.98 0.00 0.00 0.00 0.00 2.12 2.12 52.00%
NAPS 2.39 2.3909 2.343 2.3693 2.3783 2.3339 0.6964 127.01%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.70 2.25 2.79 2.60 3.10 3.16 3.38 -
P/RPS 1.80 1.43 1.78 2.06 3.28 4.78 2.61 -21.88%
P/EPS 25.72 20.63 23.04 23.64 33.97 32.29 11.80 67.87%
EY 3.89 4.85 4.34 4.23 2.94 3.10 8.47 -40.38%
DY 1.48 0.00 0.00 0.00 0.00 0.68 2.29 -25.18%
P/NAPS 1.13 0.93 1.17 1.11 1.35 1.34 1.33 -10.26%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 12/04/02 22/10/01 20/08/01 30/04/01 26/02/01 18/10/00 18/08/00 -
Price 2.60 2.36 2.77 2.45 2.28 2.99 3.40 -
P/RPS 1.73 1.50 1.77 1.94 2.41 4.52 2.63 -24.30%
P/EPS 24.77 21.64 22.87 22.27 24.99 30.56 11.87 63.08%
EY 4.04 4.62 4.37 4.49 4.00 3.27 8.42 -38.62%
DY 1.54 0.00 0.00 0.00 0.00 0.71 2.27 -22.73%
P/NAPS 1.08 0.98 1.16 1.04 0.99 1.27 1.34 -13.36%

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