[NCB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1.74%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 814,916 796,560 811,292 726,686 756,770 707,158 172,386 29.53%
PBT 157,194 130,688 184,716 129,600 103,048 87,928 44,620 23.34%
Tax -48,662 -43,082 -61,390 -42,372 -34,028 -33,138 -13,392 23.97%
NP 108,532 87,606 123,326 87,228 69,020 54,790 31,228 23.06%
-
NP to SH 108,538 87,584 123,326 87,228 69,020 54,790 31,228 23.06%
-
Tax Rate 30.96% 32.97% 33.23% 32.69% 33.02% 37.69% 30.01% -
Total Cost 706,384 708,954 687,966 639,458 687,750 652,368 141,158 30.76%
-
Net Worth 1,628,070 1,384,392 1,355,644 1,247,454 1,172,394 2,507,696 330,496 30.42%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 47,190 47,088 47,070 23,448 18,909 - - -
Div Payout % 43.48% 53.76% 38.17% 26.88% 27.40% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,628,070 1,384,392 1,355,644 1,247,454 1,172,394 2,507,696 330,496 30.42%
NOSH 471,904 470,881 470,709 468,967 472,739 1,053,653 130,116 23.93%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.32% 11.00% 15.20% 12.00% 9.12% 7.75% 18.12% -
ROE 6.67% 6.33% 9.10% 6.99% 5.89% 2.18% 9.45% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 172.69 169.16 172.35 154.95 160.08 67.11 132.49 4.51%
EPS 23.00 18.60 26.20 18.60 14.60 5.20 24.00 -0.70%
DPS 10.00 10.00 10.00 5.00 4.00 0.00 0.00 -
NAPS 3.45 2.94 2.88 2.66 2.48 2.38 2.54 5.23%
Adjusted Per Share Value based on latest NOSH - 465,673
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 172.11 168.24 171.35 153.48 159.83 149.35 36.41 29.53%
EPS 22.92 18.50 26.05 18.42 14.58 11.57 6.60 23.04%
DPS 9.97 9.95 9.94 4.95 3.99 0.00 0.00 -
NAPS 3.4385 2.9239 2.8632 2.6347 2.4761 5.2963 0.698 30.42%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.58 2.40 2.26 1.90 2.25 2.79 3.38 -
P/RPS 1.49 1.42 1.31 1.23 1.41 4.16 0.00 -
P/EPS 11.22 12.90 8.63 10.22 15.41 53.65 0.00 -
EY 8.91 7.75 11.59 9.79 6.49 1.86 0.00 -
DY 3.88 4.17 4.42 2.63 1.78 0.00 0.00 -
P/NAPS 0.75 0.82 0.78 0.71 0.91 1.17 1.69 -12.65%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 22/08/05 23/08/04 19/08/03 19/08/02 20/08/01 18/08/00 -
Price 2.65 2.50 2.30 2.09 2.12 2.77 3.40 -
P/RPS 1.53 1.48 1.33 1.35 1.32 4.13 0.00 -
P/EPS 11.52 13.44 8.78 11.24 14.52 53.27 0.00 -
EY 8.68 7.44 11.39 8.90 6.89 1.88 0.00 -
DY 3.77 4.00 4.35 2.39 1.89 0.00 0.00 -
P/NAPS 0.77 0.85 0.80 0.79 0.85 1.16 1.70 -12.36%

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