[NCB] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	904,642	874,206	777,032	931,398	849,196	814,916	796,560	2.14%
YoY %	3.48%	12.51%	-16.57%	9.68%	4.21%	2.30%	-	-
Horiz. %	113.57%	109.75%	97.55%	116.93%	106.61%	102.30%	100.00%	-
PBT	166,064	190,908	146,750	187,442	174,522	157,194	130,688	4.07%
YoY %	-13.01%	30.09%	-21.71%	7.40%	11.02%	20.28%	-	-
Horiz. %	127.07%	146.08%	112.29%	143.43%	133.54%	120.28%	100.00%	-
Tax	-35,004	-37,902	-29,122	-61,398	-56,682	-48,662	-43,082	-3.39%
YoY %	7.65%	-30.15%	52.57%	-8.32%	-16.48%	-12.95%	-	-
Horiz. %	81.25%	87.98%	67.60%	142.51%	131.57%	112.95%	100.00%	-
NP	131,060	153,006	117,628	126,044	117,840	108,532	87,606	6.94%
YoY %	-14.34%	30.08%	-6.68%	6.96%	8.58%	23.89%	-	-
Horiz. %	149.60%	174.65%	134.27%	143.88%	134.51%	123.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,956	152,688	117,460	125,652	117,810	108,538	87,584	6.93%
YoY %	-14.23%	29.99%	-6.52%	6.66%	8.54%	23.92%	-	-
Horiz. %	149.52%	174.33%	134.11%	143.46%	134.51%	123.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.08%	19.85%	19.84%	32.76%	32.48%	30.96%	32.97%	-
YoY %	6.20%	0.05%	-39.44%	0.86%	4.91%	-6.10%	-	-
Horiz. %	63.94%	60.21%	60.18%	99.36%	98.51%	93.90%	100.00%	-
Total Cost	773,582	721,200	659,404	805,354	731,356	706,384	708,954	1.46%
YoY %	7.26%	9.37%	-18.12%	10.12%	3.54%	-0.36%	-	-
Horiz. %	109.12%	101.73%	93.01%	113.60%	103.16%	99.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,407,179	1,861,474	1,790,090	1,720,682	1,654,052	1,628,070	1,384,392	0.27%
YoY %	-24.41%	3.99%	4.03%	4.03%	1.60%	17.60%	-	-
Horiz. %	101.65%	134.46%	129.31%	124.29%	119.48%	117.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	619,158	65,976	65,777	65,639	47,124	47,190	47,088	53.60%
YoY %	838.46%	0.30%	0.21%	39.29%	-0.14%	0.22%	-	-
Horiz. %	1,314.90%	140.11%	139.69%	139.40%	100.08%	100.22%	100.00%	-
Div Payout %	472.80%	43.21%	56.00%	52.24%	40.00%	43.48%	53.76%	-
YoY %	994.19%	-22.84%	7.20%	30.60%	-8.00%	-19.12%	-	-
Horiz. %	879.46%	80.38%	104.17%	97.17%	74.40%	80.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,407,179	1,861,474	1,790,090	1,720,682	1,654,052	1,628,070	1,384,392	0.27%
YoY %	-24.41%	3.99%	4.03%	4.03%	1.60%	17.60%	-	-
Horiz. %	101.65%	134.46%	129.31%	124.29%	119.48%	117.60%	100.00%	-
NOSH	469,059	471,259	469,840	468,850	471,240	471,904	470,881	-0.06%
YoY %	-0.47%	0.30%	0.21%	-0.51%	-0.14%	0.22%	-	-
Horiz. %	99.61%	100.08%	99.78%	99.57%	100.08%	100.22%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	14.49%	17.50%	15.14%	13.53%	13.88%	13.32%	11.00%	-
YoY %	-17.20%	15.59%	11.90%	-2.52%	4.20%	21.09%	-	-
Horiz. %	131.73%	159.09%	137.64%	123.00%	126.18%	121.09%	100.00%	-
ROE	9.31%	8.20%	6.56%	7.30%	7.12%	6.67%	6.33%	-
YoY %	13.54%	25.00%	-10.14%	2.53%	6.75%	5.37%	-	-
Horiz. %	147.08%	129.54%	103.63%	115.32%	112.48%	105.37%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	192.86	185.50	165.38	198.66	180.20	172.69	169.16	2.20%
YoY %	3.97%	12.17%	-16.75%	10.24%	4.35%	2.09%	-	-
Horiz. %	114.01%	109.66%	97.77%	117.44%	106.53%	102.09%	100.00%	-
EPS	27.80	32.40	25.00	26.80	25.00	23.00	18.60	6.92%
YoY %	-14.20%	29.60%	-6.72%	7.20%	8.70%	23.66%	-	-
Horiz. %	149.46%	174.19%	134.41%	144.09%	134.41%	123.66%	100.00%	-
DPS	132.00	14.00	14.00	14.00	10.00	10.00	10.00	53.70%
YoY %	842.86%	0.00%	0.00%	40.00%	0.00%	0.00%	-	-
Horiz. %	1,320.00%	140.00%	140.00%	140.00%	100.00%	100.00%	100.00%	-
NAPS	3.00	3.95	3.81	3.67	3.51	3.45	2.94	0.33%
YoY %	-24.05%	3.67%	3.81%	4.56%	1.74%	17.35%	-	-
Horiz. %	102.04%	134.35%	129.59%	124.83%	119.39%	117.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 473,129
RPS	191.06	184.63	164.11	196.71	179.35	172.11	168.24	2.14%
YoY %	3.48%	12.50%	-16.57%	9.68%	4.21%	2.30%	-	-
Horiz. %	113.56%	109.74%	97.55%	116.92%	106.60%	102.30%	100.00%	-
EPS	27.66	32.25	24.81	26.54	24.88	22.92	18.50	6.93%
YoY %	-14.23%	29.99%	-6.52%	6.67%	8.55%	23.89%	-	-
Horiz. %	149.51%	174.32%	134.11%	143.46%	134.49%	123.89%	100.00%	-
DPS	130.77	13.93	13.89	13.86	9.95	9.97	9.95	53.58%
YoY %	838.77%	0.29%	0.22%	39.30%	-0.20%	0.20%	-	-
Horiz. %	1,314.27%	140.00%	139.60%	139.30%	100.00%	100.20%	100.00%	-
NAPS	2.972	3.9315	3.7807	3.6341	3.4934	3.4385	2.9239	0.27%
YoY %	-24.41%	3.99%	4.03%	4.03%	1.60%	17.60%	-	-
Horiz. %	101.65%	134.46%	129.30%	124.29%	119.48%	117.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	4.23	3.35	2.76	3.10	2.99	2.58	2.40	-
P/RPS	2.19	1.81	1.67	1.56	1.66	1.49	1.42	7.48%
YoY %	20.99%	8.38%	7.05%	-6.02%	11.41%	4.93%	-	-
Horiz. %	154.23%	127.46%	117.61%	109.86%	116.90%	104.93%	100.00%	-
P/EPS	15.15	10.34	11.04	11.57	11.96	11.22	12.90	2.71%
YoY %	46.52%	-6.34%	-4.58%	-3.26%	6.60%	-13.02%	-	-
Horiz. %	117.44%	80.16%	85.58%	89.69%	92.71%	86.98%	100.00%	-
EY	6.60	9.67	9.06	8.65	8.36	8.91	7.75	-2.64%
YoY %	-31.75%	6.73%	4.74%	3.47%	-6.17%	14.97%	-	-
Horiz. %	85.16%	124.77%	116.90%	111.61%	107.87%	114.97%	100.00%	-
DY	31.21	4.18	5.07	4.52	3.34	3.88	4.17	39.83%
YoY %	646.65%	-17.55%	12.17%	35.33%	-13.92%	-6.95%	-	-
Horiz. %	748.44%	100.24%	121.58%	108.39%	80.10%	93.05%	100.00%	-
P/NAPS	1.41	0.85	0.72	0.84	0.85	0.75	0.82	9.45%
YoY %	65.88%	18.06%	-14.29%	-1.18%	13.33%	-8.54%	-	-
Horiz. %	171.95%	103.66%	87.80%	102.44%	103.66%	91.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	22/08/11	23/08/10	24/08/09	21/08/08	20/08/07	21/08/06	22/08/05	-
Price	3.76	3.72	3.00	3.00	2.86	2.65	2.50	-
P/RPS	1.95	2.01	1.81	1.51	1.59	1.53	1.48	4.70%
YoY %	-2.99%	11.05%	19.87%	-5.03%	3.92%	3.38%	-	-
Horiz. %	131.76%	135.81%	122.30%	102.03%	107.43%	103.38%	100.00%	-
P/EPS	13.47	11.48	12.00	11.19	11.44	11.52	13.44	0.03%
YoY %	17.33%	-4.33%	7.24%	-2.19%	-0.69%	-14.29%	-	-
Horiz. %	100.22%	85.42%	89.29%	83.26%	85.12%	85.71%	100.00%	-
EY	7.43	8.71	8.33	8.93	8.74	8.68	7.44	-0.02%
YoY %	-14.70%	4.56%	-6.72%	2.17%	0.69%	16.67%	-	-
Horiz. %	99.87%	117.07%	111.96%	120.03%	117.47%	116.67%	100.00%	-
DY	35.11	3.76	4.67	4.67	3.50	3.77	4.00	43.60%
YoY %	833.78%	-19.49%	0.00%	33.43%	-7.16%	-5.75%	-	-
Horiz. %	877.75%	94.00%	116.75%	116.75%	87.50%	94.25%	100.00%	-
P/NAPS	1.25	0.94	0.79	0.82	0.81	0.77	0.85	6.63%
YoY %	32.98%	18.99%	-3.66%	1.23%	5.19%	-9.41%	-	-
Horiz. %	147.06%	110.59%	92.94%	96.47%	95.29%	90.59%	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