[NCB] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 7.76%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 885,517 834,002 806,576 798,149 734,467 747,006 706,669 3.82%
PBT 204,123 165,320 136,938 150,039 139,539 106,607 78,561 17.24%
Tax -52,816 -49,156 -41,498 -51,104 -47,725 -34,346 -34,911 7.14%
NP 151,307 116,164 95,440 98,935 91,814 72,261 43,650 23.00%
-
NP to SH 151,279 116,101 95,684 98,935 91,814 72,261 43,650 23.00%
-
Tax Rate 25.87% 29.73% 30.30% 34.06% 34.20% 32.22% 44.44% -
Total Cost 734,210 717,838 711,136 699,214 642,653 674,745 663,019 1.71%
-
Net Worth 1,728,902 1,668,658 1,607,302 1,552,013 1,327,771 1,244,806 1,126,451 7.39%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 117,452 124,561 70,702 70,332 56,500 37,721 28,161 26.85%
Div Payout % 77.64% 107.29% 73.89% 71.09% 61.54% 52.20% 64.52% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,728,902 1,668,658 1,607,302 1,552,013 1,327,771 1,244,806 1,126,451 7.39%
NOSH 469,810 470,044 471,349 468,886 470,841 471,517 469,354 0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.09% 13.93% 11.83% 12.40% 12.50% 9.67% 6.18% -
ROE 8.75% 6.96% 5.95% 6.37% 6.91% 5.81% 3.88% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 188.48 177.43 171.12 170.22 155.99 158.43 150.56 3.81%
EPS 32.20 24.70 20.30 21.10 19.50 15.40 9.30 22.98%
DPS 25.00 26.50 15.00 15.00 12.00 8.00 6.00 26.83%
NAPS 3.68 3.55 3.41 3.31 2.82 2.64 2.40 7.38%
Adjusted Per Share Value based on latest NOSH - 467,566
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 187.02 176.14 170.35 168.57 155.12 157.77 149.25 3.82%
EPS 31.95 24.52 20.21 20.90 19.39 15.26 9.22 23.00%
DPS 24.81 26.31 14.93 14.85 11.93 7.97 5.95 26.85%
NAPS 3.6515 3.5243 3.3947 3.2779 2.8043 2.6291 2.3791 7.39%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.04 2.49 2.49 2.65 2.50 1.65 2.70 -
P/RPS 1.61 1.40 1.46 1.56 1.60 1.04 1.79 -1.75%
P/EPS 9.44 10.08 12.27 12.56 12.82 10.77 29.03 -17.06%
EY 10.59 9.92 8.15 7.96 7.80 9.29 3.44 20.60%
DY 8.22 10.64 6.02 5.66 4.80 4.85 2.22 24.36%
P/NAPS 0.83 0.70 0.73 0.80 0.89 0.62 1.13 -5.01%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 28/02/07 06/03/06 21/02/05 24/02/04 24/02/03 12/04/02 -
Price 2.99 2.73 2.50 2.78 2.28 1.54 2.60 -
P/RPS 1.59 1.54 1.46 1.63 1.46 0.97 1.73 -1.39%
P/EPS 9.29 11.05 12.32 13.18 11.69 10.05 27.96 -16.76%
EY 10.77 9.05 8.12 7.59 8.55 9.95 3.58 20.13%
DY 8.36 9.71 6.00 5.40 5.26 5.19 2.31 23.89%
P/NAPS 0.81 0.77 0.73 0.84 0.81 0.58 1.08 -4.67%

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