[NCB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	874,206	777,032	931,398	849,196	814,916	796,560	811,292	1.25%
YoY %	12.51%	-16.57%	9.68%	4.21%	2.30%	-1.82%	-	-
Horiz. %	107.75%	95.78%	114.80%	104.67%	100.45%	98.18%	100.00%	-
PBT	190,908	146,750	187,442	174,522	157,194	130,688	184,716	0.55%
YoY %	30.09%	-21.71%	7.40%	11.02%	20.28%	-29.25%	-	-
Horiz. %	103.35%	79.45%	101.48%	94.48%	85.10%	70.75%	100.00%	-
Tax	-37,902	-29,122	-61,398	-56,682	-48,662	-43,082	-61,390	-7.71%
YoY %	-30.15%	52.57%	-8.32%	-16.48%	-12.95%	29.82%	-	-
Horiz. %	61.74%	47.44%	100.01%	92.33%	79.27%	70.18%	100.00%	-
NP	153,006	117,628	126,044	117,840	108,532	87,606	123,326	3.65%
YoY %	30.08%	-6.68%	6.96%	8.58%	23.89%	-28.96%	-	-
Horiz. %	124.07%	95.38%	102.20%	95.55%	88.00%	71.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,688	117,460	125,652	117,810	108,538	87,584	123,326	3.62%
YoY %	29.99%	-6.52%	6.66%	8.54%	23.92%	-28.98%	-	-
Horiz. %	123.81%	95.24%	101.89%	95.53%	88.01%	71.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.85%	19.84%	32.76%	32.48%	30.96%	32.97%	33.23%	-
YoY %	0.05%	-39.44%	0.86%	4.91%	-6.10%	-0.78%	-	-
Horiz. %	59.74%	59.71%	98.59%	97.74%	93.17%	99.22%	100.00%	-
Total Cost	721,200	659,404	805,354	731,356	706,384	708,954	687,966	0.78%
YoY %	9.37%	-18.12%	10.12%	3.54%	-0.36%	3.05%	-	-
Horiz. %	104.83%	95.85%	117.06%	106.31%	102.68%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,861,474	1,790,090	1,720,682	1,654,052	1,628,070	1,384,392	1,355,644	5.42%
YoY %	3.99%	4.03%	4.03%	1.60%	17.60%	2.12%	-	-
Horiz. %	137.31%	132.05%	126.93%	122.01%	120.10%	102.12%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	65,976	65,777	65,639	47,124	47,190	47,088	47,070	5.78%
YoY %	0.30%	0.21%	39.29%	-0.14%	0.22%	0.04%	-	-
Horiz. %	140.17%	139.74%	139.45%	100.11%	100.25%	100.04%	100.00%	-
Div Payout %	43.21%	56.00%	52.24%	40.00%	43.48%	53.76%	38.17%	-
YoY %	-22.84%	7.20%	30.60%	-8.00%	-19.12%	40.84%	-	-
Horiz. %	113.20%	146.71%	136.86%	104.79%	113.91%	140.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,861,474	1,790,090	1,720,682	1,654,052	1,628,070	1,384,392	1,355,644	5.42%
YoY %	3.99%	4.03%	4.03%	1.60%	17.60%	2.12%	-	-
Horiz. %	137.31%	132.05%	126.93%	122.01%	120.10%	102.12%	100.00%	-
NOSH	471,259	469,840	468,850	471,240	471,904	470,881	470,709	0.01%
YoY %	0.30%	0.21%	-0.51%	-0.14%	0.22%	0.04%	-	-
Horiz. %	100.12%	99.82%	99.61%	100.11%	100.25%	100.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	17.50%	15.14%	13.53%	13.88%	13.32%	11.00%	15.20%	-
YoY %	15.59%	11.90%	-2.52%	4.20%	21.09%	-27.63%	-	-
Horiz. %	115.13%	99.61%	89.01%	91.32%	87.63%	72.37%	100.00%	-
ROE	8.20%	6.56%	7.30%	7.12%	6.67%	6.33%	9.10%	-
YoY %	25.00%	-10.14%	2.53%	6.75%	5.37%	-30.44%	-	-
Horiz. %	90.11%	72.09%	80.22%	78.24%	73.30%	69.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	185.50	165.38	198.66	180.20	172.69	169.16	172.35	1.23%
YoY %	12.17%	-16.75%	10.24%	4.35%	2.09%	-1.85%	-	-
Horiz. %	107.63%	95.96%	115.27%	104.55%	100.20%	98.15%	100.00%	-
EPS	32.40	25.00	26.80	25.00	23.00	18.60	26.20	3.60%
YoY %	29.60%	-6.72%	7.20%	8.70%	23.66%	-29.01%	-	-
Horiz. %	123.66%	95.42%	102.29%	95.42%	87.79%	70.99%	100.00%	-
DPS	14.00	14.00	14.00	10.00	10.00	10.00	10.00	5.76%
YoY %	0.00%	0.00%	40.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	140.00%	140.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.95	3.81	3.67	3.51	3.45	2.94	2.88	5.40%
YoY %	3.67%	3.81%	4.56%	1.74%	17.35%	2.08%	-	-
Horiz. %	137.15%	132.29%	127.43%	121.88%	119.79%	102.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 472,449
RPS	184.63	164.11	196.71	179.35	172.11	168.24	171.35	1.25%
YoY %	12.50%	-16.57%	9.68%	4.21%	2.30%	-1.81%	-	-
Horiz. %	107.75%	95.77%	114.80%	104.67%	100.44%	98.19%	100.00%	-
EPS	32.25	24.81	26.54	24.88	22.92	18.50	26.05	3.62%
YoY %	29.99%	-6.52%	6.67%	8.55%	23.89%	-28.98%	-	-
Horiz. %	123.80%	95.24%	101.88%	95.51%	87.98%	71.02%	100.00%	-
DPS	13.93	13.89	13.86	9.95	9.97	9.95	9.94	5.78%
YoY %	0.29%	0.22%	39.30%	-0.20%	0.20%	0.10%	-	-
Horiz. %	140.14%	139.74%	139.44%	100.10%	100.30%	100.10%	100.00%	-
NAPS	3.9315	3.7807	3.6341	3.4934	3.4385	2.9239	2.8632	5.42%
YoY %	3.99%	4.03%	4.03%	1.60%	17.60%	2.12%	-	-
Horiz. %	137.31%	132.04%	126.92%	122.01%	120.09%	102.12%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.35	2.76	3.10	2.99	2.58	2.40	2.26	-
P/RPS	1.81	1.67	1.56	1.66	1.49	1.42	1.31	5.53%
YoY %	8.38%	7.05%	-6.02%	11.41%	4.93%	8.40%	-	-
Horiz. %	138.17%	127.48%	119.08%	126.72%	113.74%	108.40%	100.00%	-
P/EPS	10.34	11.04	11.57	11.96	11.22	12.90	8.63	3.05%
YoY %	-6.34%	-4.58%	-3.26%	6.60%	-13.02%	49.48%	-	-
Horiz. %	119.81%	127.93%	134.07%	138.59%	130.01%	149.48%	100.00%	-
EY	9.67	9.06	8.65	8.36	8.91	7.75	11.59	-2.97%
YoY %	6.73%	4.74%	3.47%	-6.17%	14.97%	-33.13%	-	-
Horiz. %	83.43%	78.17%	74.63%	72.13%	76.88%	66.87%	100.00%	-
DY	4.18	5.07	4.52	3.34	3.88	4.17	4.42	-0.92%
YoY %	-17.55%	12.17%	35.33%	-13.92%	-6.95%	-5.66%	-	-
Horiz. %	94.57%	114.71%	102.26%	75.57%	87.78%	94.34%	100.00%	-
P/NAPS	0.85	0.72	0.84	0.85	0.75	0.82	0.78	1.44%
YoY %	18.06%	-14.29%	-1.18%	13.33%	-8.54%	5.13%	-	-
Horiz. %	108.97%	92.31%	107.69%	108.97%	96.15%	105.13%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/08/09	21/08/08	20/08/07	21/08/06	22/08/05	23/08/04	-
Price	3.72	3.00	3.00	2.86	2.65	2.50	2.30	-
P/RPS	2.01	1.81	1.51	1.59	1.53	1.48	1.33	7.12%
YoY %	11.05%	19.87%	-5.03%	3.92%	3.38%	11.28%	-	-
Horiz. %	151.13%	136.09%	113.53%	119.55%	115.04%	111.28%	100.00%	-
P/EPS	11.48	12.00	11.19	11.44	11.52	13.44	8.78	4.56%
YoY %	-4.33%	7.24%	-2.19%	-0.69%	-14.29%	53.08%	-	-
Horiz. %	130.75%	136.67%	127.45%	130.30%	131.21%	153.08%	100.00%	-
EY	8.71	8.33	8.93	8.74	8.68	7.44	11.39	-4.37%
YoY %	4.56%	-6.72%	2.17%	0.69%	16.67%	-34.68%	-	-
Horiz. %	76.47%	73.13%	78.40%	76.73%	76.21%	65.32%	100.00%	-
DY	3.76	4.67	4.67	3.50	3.77	4.00	4.35	-2.39%
YoY %	-19.49%	0.00%	33.43%	-7.16%	-5.75%	-8.05%	-	-
Horiz. %	86.44%	107.36%	107.36%	80.46%	86.67%	91.95%	100.00%	-
P/NAPS	0.94	0.79	0.82	0.81	0.77	0.85	0.80	2.72%
YoY %	18.99%	-3.66%	1.23%	5.19%	-9.41%	6.25%	-	-
Horiz. %	117.50%	98.75%	102.50%	101.25%	96.25%	106.25%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos