[NCB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[NCB] NCB HOLDINGS BHD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -58.12%

YoY- -66.78%

Quarter Report

NCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	780,356	822,796	932,772	1,007,288	904,642	874,206	777,032	0.07%
YoY %	-5.16%	-11.79%	-7.40%	11.35%	3.48%	12.51%	-	-
Horiz. %	100.43%	105.89%	120.04%	129.63%	116.42%	112.51%	100.00%	-
PBT	59,834	30,942	116,788	243,642	166,064	190,908	146,750	-13.88%
YoY %	93.37%	-73.51%	-52.07%	46.72%	-13.01%	30.09%	-	-
Horiz. %	40.77%	21.08%	79.58%	166.03%	113.16%	130.09%	100.00%	-
Tax	-22,544	-15,800	-58,256	-67,450	-35,004	-37,902	-29,122	-4.17%
YoY %	-42.68%	72.88%	13.63%	-92.69%	7.65%	-30.15%	-	-
Horiz. %	77.41%	54.25%	200.04%	231.61%	120.20%	130.15%	100.00%	-
NP	37,290	15,142	58,532	176,192	131,060	153,006	117,628	-17.41%
YoY %	146.27%	-74.13%	-66.78%	34.44%	-14.34%	30.08%	-	-
Horiz. %	31.70%	12.87%	49.76%	149.79%	111.42%	130.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,290	15,142	58,532	176,192	130,956	152,688	117,460	-17.39%
YoY %	146.27%	-74.13%	-66.78%	34.54%	-14.23%	29.99%	-	-
Horiz. %	31.75%	12.89%	49.83%	150.00%	111.49%	129.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.68%	51.06%	49.88%	27.68%	21.08%	19.85%	19.84%	-
YoY %	-26.20%	2.37%	80.20%	31.31%	6.20%	0.05%	-	-
Horiz. %	189.92%	257.36%	251.41%	139.52%	106.25%	100.05%	100.00%	-
Total Cost	743,066	807,654	874,240	831,096	773,582	721,200	659,404	2.00%
YoY %	-8.00%	-7.62%	5.19%	7.43%	7.26%	9.37%	-	-
Horiz. %	112.69%	122.48%	132.58%	126.04%	117.32%	109.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,389,052	1,419,562	1,463,299	1,411,985	1,407,179	1,861,474	1,790,090	-4.13%
YoY %	-2.15%	-2.99%	3.63%	0.34%	-24.41%	3.99%	-	-
Horiz. %	77.60%	79.30%	81.74%	78.88%	78.61%	103.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	18,645	18,927	33,042	527,633	619,158	65,976	65,777	-18.94%
YoY %	-1.49%	-42.72%	-93.74%	-14.78%	838.46%	0.30%	-	-
Horiz. %	28.35%	28.77%	50.23%	802.15%	941.30%	100.30%	100.00%	-
Div Payout %	50.00%	125.00%	56.45%	299.47%	472.80%	43.21%	56.00%	-
YoY %	-60.00%	121.43%	-81.15%	-36.66%	994.19%	-22.84%	-	-
Horiz. %	89.29%	223.21%	100.80%	534.77%	844.29%	77.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,389,052	1,419,562	1,463,299	1,411,985	1,407,179	1,861,474	1,790,090	-4.13%
YoY %	-2.15%	-2.99%	3.63%	0.34%	-24.41%	3.99%	-	-
Horiz. %	77.60%	79.30%	81.74%	78.88%	78.61%	103.99%	100.00%	-
NOSH	466,125	473,187	472,032	471,101	469,059	471,259	469,840	-0.13%
YoY %	-1.49%	0.24%	0.20%	0.44%	-0.47%	0.30%	-	-
Horiz. %	99.21%	100.71%	100.47%	100.27%	99.83%	100.30%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	4.78%	1.84%	6.28%	17.49%	14.49%	17.50%	15.14%	-
YoY %	159.78%	-70.70%	-64.09%	20.70%	-17.20%	15.59%	-	-
Horiz. %	31.57%	12.15%	41.48%	115.52%	95.71%	115.59%	100.00%	-
ROE	2.68%	1.07%	4.00%	12.48%	9.31%	8.20%	6.56%	-
YoY %	150.47%	-73.25%	-67.95%	34.05%	13.54%	25.00%	-	-
Horiz. %	40.85%	16.31%	60.98%	190.24%	141.92%	125.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	167.41	173.88	197.61	213.82	192.86	185.50	165.38	0.20%
YoY %	-3.72%	-12.01%	-7.58%	10.87%	3.97%	12.17%	-	-
Horiz. %	101.23%	105.14%	119.49%	129.29%	116.62%	112.17%	100.00%	-
EPS	8.00	3.20	12.40	37.40	27.80	32.40	25.00	-17.28%
YoY %	150.00%	-74.19%	-66.84%	34.53%	-14.20%	29.60%	-	-
Horiz. %	32.00%	12.80%	49.60%	149.60%	111.20%	129.60%	100.00%	-
DPS	4.00	4.00	7.00	112.00	132.00	14.00	14.00	-18.83%
YoY %	0.00%	-42.86%	-93.75%	-15.15%	842.86%	0.00%	-	-
Horiz. %	28.57%	28.57%	50.00%	800.00%	942.86%	100.00%	100.00%	-
NAPS	2.98	3.00	3.10	2.9972	3.00	3.95	3.81	-4.01%
YoY %	-0.67%	-3.23%	3.43%	-0.09%	-24.05%	3.67%	-	-
Horiz. %	78.22%	78.74%	81.36%	78.67%	78.74%	103.67%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 472,583
RPS	164.81	173.78	197.00	212.74	191.06	184.63	164.11	0.07%
YoY %	-5.16%	-11.79%	-7.40%	11.35%	3.48%	12.50%	-	-
Horiz. %	100.43%	105.89%	120.04%	129.63%	116.42%	112.50%	100.00%	-
EPS	7.88	3.20	12.36	37.21	27.66	32.25	24.81	-17.39%
YoY %	146.25%	-74.11%	-66.78%	34.53%	-14.23%	29.99%	-	-
Horiz. %	31.76%	12.90%	49.82%	149.98%	111.49%	129.99%	100.00%	-
DPS	3.94	4.00	6.98	111.44	130.77	13.93	13.89	-18.93%
YoY %	-1.50%	-42.69%	-93.74%	-14.78%	838.77%	0.29%	-	-
Horiz. %	28.37%	28.80%	50.25%	802.30%	941.47%	100.29%	100.00%	-
NAPS	2.9337	2.9982	3.0905	2.9822	2.972	3.9315	3.7807	-4.13%
YoY %	-2.15%	-2.99%	3.63%	0.34%	-24.41%	3.99%	-	-
Horiz. %	77.60%	79.30%	81.74%	78.88%	78.61%	103.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	3.52	2.99	4.60	4.34	4.23	3.35	2.76	-
P/RPS	2.10	1.72	2.33	2.03	2.19	1.81	1.67	3.89%
YoY %	22.09%	-26.18%	14.78%	-7.31%	20.99%	8.38%	-	-
Horiz. %	125.75%	102.99%	139.52%	121.56%	131.14%	108.38%	100.00%	-
P/EPS	44.00	93.44	37.10	11.60	15.15	10.34	11.04	25.90%
YoY %	-52.91%	151.86%	219.83%	-23.43%	46.52%	-6.34%	-	-
Horiz. %	398.55%	846.38%	336.05%	105.07%	137.23%	93.66%	100.00%	-
EY	2.27	1.07	2.70	8.62	6.60	9.67	9.06	-20.59%
YoY %	112.15%	-60.37%	-68.68%	30.61%	-31.75%	6.73%	-	-
Horiz. %	25.06%	11.81%	29.80%	95.14%	72.85%	106.73%	100.00%	-
DY	1.14	1.34	1.52	25.81	31.21	4.18	5.07	-22.01%
YoY %	-14.93%	-11.84%	-94.11%	-17.30%	646.65%	-17.55%	-	-
Horiz. %	22.49%	26.43%	29.98%	509.07%	615.58%	82.45%	100.00%	-
P/NAPS	1.18	1.00	1.48	1.45	1.41	0.85	0.72	8.57%
YoY %	18.00%	-32.43%	2.07%	2.84%	65.88%	18.06%	-	-
Horiz. %	163.89%	138.89%	205.56%	201.39%	195.83%	118.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	25/08/14	28/08/13	28/08/12	22/08/11	23/08/10	24/08/09	-
Price	4.01	2.90	4.29	4.27	3.76	3.72	3.00	-
P/RPS	2.40	1.67	2.17	2.00	1.95	2.01	1.81	4.81%
YoY %	43.71%	-23.04%	8.50%	2.56%	-2.99%	11.05%	-	-
Horiz. %	132.60%	92.27%	119.89%	110.50%	107.73%	111.05%	100.00%	-
P/EPS	50.13	90.63	34.60	11.42	13.47	11.48	12.00	26.89%
YoY %	-44.69%	161.94%	202.98%	-15.22%	17.33%	-4.33%	-	-
Horiz. %	417.75%	755.25%	288.33%	95.17%	112.25%	95.67%	100.00%	-
EY	2.00	1.10	2.89	8.76	7.43	8.71	8.33	-21.15%
YoY %	81.82%	-61.94%	-67.01%	17.90%	-14.70%	4.56%	-	-
Horiz. %	24.01%	13.21%	34.69%	105.16%	89.20%	104.56%	100.00%	-
DY	1.00	1.38	1.63	26.23	35.11	3.76	4.67	-22.64%
YoY %	-27.54%	-15.34%	-93.79%	-25.29%	833.78%	-19.49%	-	-
Horiz. %	21.41%	29.55%	34.90%	561.67%	751.82%	80.51%	100.00%	-
P/NAPS	1.35	0.97	1.38	1.42	1.25	0.94	0.79	9.33%
YoY %	39.18%	-29.71%	-2.82%	13.60%	32.98%	18.99%	-	-
Horiz. %	170.89%	122.78%	174.68%	179.75%	158.23%	118.99%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

911

HLIND

HONG LEONG INDUSTRIES BHD

863

JCY

JCY INTERNATIONAL BERHAD

397

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

372

GENTING

GENTING BHD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

318

UCHITEC

UCHI TECHNOLOGIES BHD

302

MAYBANK

MALAYAN BANKING BHD

254

GENM

GENTING MALAYSIA BERHAD

241

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More