[NCB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,007,288	904,642	874,206	777,032	931,398	849,196	814,916	3.59%
YoY %	11.35%	3.48%	12.51%	-16.57%	9.68%	4.21%	-	-
Horiz. %	123.61%	111.01%	107.28%	95.35%	114.29%	104.21%	100.00%	-
PBT	243,642	166,064	190,908	146,750	187,442	174,522	157,194	7.56%
YoY %	46.72%	-13.01%	30.09%	-21.71%	7.40%	11.02%	-	-
Horiz. %	154.99%	105.64%	121.45%	93.36%	119.24%	111.02%	100.00%	-
Tax	-67,450	-35,004	-37,902	-29,122	-61,398	-56,682	-48,662	5.58%
YoY %	-92.69%	7.65%	-30.15%	52.57%	-8.32%	-16.48%	-	-
Horiz. %	138.61%	71.93%	77.89%	59.85%	126.17%	116.48%	100.00%	-
NP	176,192	131,060	153,006	117,628	126,044	117,840	108,532	8.40%
YoY %	34.44%	-14.34%	30.08%	-6.68%	6.96%	8.58%	-	-
Horiz. %	162.34%	120.76%	140.98%	108.38%	116.14%	108.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,192	130,956	152,688	117,460	125,652	117,810	108,538	8.40%
YoY %	34.54%	-14.23%	29.99%	-6.52%	6.66%	8.54%	-	-
Horiz. %	162.33%	120.65%	140.68%	108.22%	115.77%	108.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.68%	21.08%	19.85%	19.84%	32.76%	32.48%	30.96%	-
YoY %	31.31%	6.20%	0.05%	-39.44%	0.86%	4.91%	-	-
Horiz. %	89.41%	68.09%	64.11%	64.08%	105.81%	104.91%	100.00%	-
Total Cost	831,096	773,582	721,200	659,404	805,354	731,356	706,384	2.74%
YoY %	7.43%	7.26%	9.37%	-18.12%	10.12%	3.54%	-	-
Horiz. %	117.65%	109.51%	102.10%	93.35%	114.01%	103.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,411,985	1,407,179	1,861,474	1,790,090	1,720,682	1,654,052	1,628,070	-2.34%
YoY %	0.34%	-24.41%	3.99%	4.03%	4.03%	1.60%	-	-
Horiz. %	86.73%	86.43%	114.34%	109.95%	105.69%	101.60%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	527,633	619,158	65,976	65,777	65,639	47,124	47,190	49.48%
YoY %	-14.78%	838.46%	0.30%	0.21%	39.29%	-0.14%	-	-
Horiz. %	1,118.10%	1,312.05%	139.81%	139.39%	139.10%	99.86%	100.00%	-
Div Payout %	299.47%	472.80%	43.21%	56.00%	52.24%	40.00%	43.48%	-
YoY %	-36.66%	994.19%	-22.84%	7.20%	30.60%	-8.00%	-	-
Horiz. %	688.75%	1,087.40%	99.38%	128.79%	120.15%	92.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,411,985	1,407,179	1,861,474	1,790,090	1,720,682	1,654,052	1,628,070	-2.34%
YoY %	0.34%	-24.41%	3.99%	4.03%	4.03%	1.60%	-	-
Horiz. %	86.73%	86.43%	114.34%	109.95%	105.69%	101.60%	100.00%	-
NOSH	471,101	469,059	471,259	469,840	468,850	471,240	471,904	-0.02%
YoY %	0.44%	-0.47%	0.30%	0.21%	-0.51%	-0.14%	-	-
Horiz. %	99.83%	99.40%	99.86%	99.56%	99.35%	99.86%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	17.49%	14.49%	17.50%	15.14%	13.53%	13.88%	13.32%	-
YoY %	20.70%	-17.20%	15.59%	11.90%	-2.52%	4.20%	-	-
Horiz. %	131.31%	108.78%	131.38%	113.66%	101.58%	104.20%	100.00%	-
ROE	12.48%	9.31%	8.20%	6.56%	7.30%	7.12%	6.67%	-
YoY %	34.05%	13.54%	25.00%	-10.14%	2.53%	6.75%	-	-
Horiz. %	187.11%	139.58%	122.94%	98.35%	109.45%	106.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	213.82	192.86	185.50	165.38	198.66	180.20	172.69	3.62%
YoY %	10.87%	3.97%	12.17%	-16.75%	10.24%	4.35%	-	-
Horiz. %	123.82%	111.68%	107.42%	95.77%	115.04%	104.35%	100.00%	-
EPS	37.40	27.80	32.40	25.00	26.80	25.00	23.00	8.43%
YoY %	34.53%	-14.20%	29.60%	-6.72%	7.20%	8.70%	-	-
Horiz. %	162.61%	120.87%	140.87%	108.70%	116.52%	108.70%	100.00%	-
DPS	112.00	132.00	14.00	14.00	14.00	10.00	10.00	49.52%
YoY %	-15.15%	842.86%	0.00%	0.00%	40.00%	0.00%	-	-
Horiz. %	1,120.00%	1,320.00%	140.00%	140.00%	140.00%	100.00%	100.00%	-
NAPS	2.9972	3.00	3.95	3.81	3.67	3.51	3.45	-2.31%
YoY %	-0.09%	-24.05%	3.67%	3.81%	4.56%	1.74%	-	-
Horiz. %	86.88%	86.96%	114.49%	110.43%	106.38%	101.74%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 473,147
RPS	212.74	191.06	184.63	164.11	196.71	179.35	172.11	3.59%
YoY %	11.35%	3.48%	12.50%	-16.57%	9.68%	4.21%	-	-
Horiz. %	123.61%	111.01%	107.27%	95.35%	114.29%	104.21%	100.00%	-
EPS	37.21	27.66	32.25	24.81	26.54	24.88	22.92	8.40%
YoY %	34.53%	-14.23%	29.99%	-6.52%	6.67%	8.55%	-	-
Horiz. %	162.35%	120.68%	140.71%	108.25%	115.79%	108.55%	100.00%	-
DPS	111.44	130.77	13.93	13.89	13.86	9.95	9.97	49.47%
YoY %	-14.78%	838.77%	0.29%	0.22%	39.30%	-0.20%	-	-
Horiz. %	1,117.75%	1,311.63%	139.72%	139.32%	139.02%	99.80%	100.00%	-
NAPS	2.9822	2.972	3.9315	3.7807	3.6341	3.4934	3.4385	-2.34%
YoY %	0.34%	-24.41%	3.99%	4.03%	4.03%	1.60%	-	-
Horiz. %	86.73%	86.43%	114.34%	109.95%	105.69%	101.60%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.34	4.23	3.35	2.76	3.10	2.99	2.58	-
P/RPS	2.03	2.19	1.81	1.67	1.56	1.66	1.49	5.28%
YoY %	-7.31%	20.99%	8.38%	7.05%	-6.02%	11.41%	-	-
Horiz. %	136.24%	146.98%	121.48%	112.08%	104.70%	111.41%	100.00%	-
P/EPS	11.60	15.15	10.34	11.04	11.57	11.96	11.22	0.55%
YoY %	-23.43%	46.52%	-6.34%	-4.58%	-3.26%	6.60%	-	-
Horiz. %	103.39%	135.03%	92.16%	98.40%	103.12%	106.60%	100.00%	-
EY	8.62	6.60	9.67	9.06	8.65	8.36	8.91	-0.54%
YoY %	30.61%	-31.75%	6.73%	4.74%	3.47%	-6.17%	-	-
Horiz. %	96.75%	74.07%	108.53%	101.68%	97.08%	93.83%	100.00%	-
DY	25.81	31.21	4.18	5.07	4.52	3.34	3.88	37.09%
YoY %	-17.30%	646.65%	-17.55%	12.17%	35.33%	-13.92%	-	-
Horiz. %	665.21%	804.38%	107.73%	130.67%	116.49%	86.08%	100.00%	-
P/NAPS	1.45	1.41	0.85	0.72	0.84	0.85	0.75	11.60%
YoY %	2.84%	65.88%	18.06%	-14.29%	-1.18%	13.33%	-	-
Horiz. %	193.33%	188.00%	113.33%	96.00%	112.00%	113.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	22/08/11	23/08/10	24/08/09	21/08/08	20/08/07	21/08/06	-
Price	4.27	3.76	3.72	3.00	3.00	2.86	2.65	-
P/RPS	2.00	1.95	2.01	1.81	1.51	1.59	1.53	4.56%
YoY %	2.56%	-2.99%	11.05%	19.87%	-5.03%	3.92%	-	-
Horiz. %	130.72%	127.45%	131.37%	118.30%	98.69%	103.92%	100.00%	-
P/EPS	11.42	13.47	11.48	12.00	11.19	11.44	11.52	-0.14%
YoY %	-15.22%	17.33%	-4.33%	7.24%	-2.19%	-0.69%	-	-
Horiz. %	99.13%	116.93%	99.65%	104.17%	97.14%	99.31%	100.00%	-
EY	8.76	7.43	8.71	8.33	8.93	8.74	8.68	0.15%
YoY %	17.90%	-14.70%	4.56%	-6.72%	2.17%	0.69%	-	-
Horiz. %	100.92%	85.60%	100.35%	95.97%	102.88%	100.69%	100.00%	-
DY	26.23	35.11	3.76	4.67	4.67	3.50	3.77	38.12%
YoY %	-25.29%	833.78%	-19.49%	0.00%	33.43%	-7.16%	-	-
Horiz. %	695.76%	931.30%	99.73%	123.87%	123.87%	92.84%	100.00%	-
P/NAPS	1.42	1.25	0.94	0.79	0.82	0.81	0.77	10.72%
YoY %	13.60%	32.98%	18.99%	-3.66%	1.23%	5.19%	-	-
Horiz. %	184.42%	162.34%	122.08%	102.60%	106.49%	105.19%	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