[NCB] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Annualized Quarter Result
Revenue	887,893	831,415	946,185	885,517	834,002	806,576	798,149	1.79%
YoY %	6.79%	-12.13%	6.85%	6.18%	3.40%	1.06%	-	-
Horiz. %	111.24%	104.17%	118.55%	110.95%	104.49%	101.06%	100.00%	-
PBT	200,149	167,986	164,155	204,123	165,320	136,938	150,039	4.91%
YoY %	19.15%	2.33%	-19.58%	23.47%	20.73%	-8.73%	-	-
Horiz. %	133.40%	111.96%	109.41%	136.05%	110.18%	91.27%	100.00%	-
Tax	-45,132	-26,916	-8,287	-52,816	-49,156	-41,498	-51,104	-2.04%
YoY %	-67.68%	-224.80%	84.31%	-7.45%	-18.45%	18.80%	-	-
Horiz. %	88.31%	52.67%	16.22%	103.35%	96.19%	81.20%	100.00%	-
NP	155,017	141,070	155,868	151,307	116,164	95,440	98,935	7.76%
YoY %	9.89%	-9.49%	3.01%	30.25%	21.71%	-3.53%	-	-
Horiz. %	156.69%	142.59%	157.55%	152.94%	117.41%	96.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,935	141,043	155,615	151,279	116,101	95,684	98,935	7.75%
YoY %	9.85%	-9.36%	2.87%	30.30%	21.34%	-3.29%	-	-
Horiz. %	156.60%	142.56%	157.29%	152.91%	117.35%	96.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.55%	16.02%	5.05%	25.87%	29.73%	30.30%	34.06%	-
YoY %	40.76%	217.23%	-80.48%	-12.98%	-1.88%	-11.04%	-	-
Horiz. %	66.21%	47.03%	14.83%	75.95%	87.29%	88.96%	100.00%	-
Total Cost	732,876	690,345	790,317	734,210	717,838	711,136	699,214	0.78%
YoY %	6.16%	-12.65%	7.64%	2.28%	0.94%	1.71%	-	-
Horiz. %	104.81%	98.73%	113.03%	105.01%	102.66%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,821,099	1,847,663	1,795,919	1,728,902	1,668,658	1,607,302	1,552,013	2.69%
YoY %	-1.44%	2.88%	3.88%	3.61%	3.82%	3.56%	-	-
Horiz. %	117.34%	119.05%	115.72%	111.40%	107.52%	103.56%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	174,110	131,640	117,533	117,452	124,561	70,702	70,332	16.30%
YoY %	32.26%	12.00%	0.07%	-5.71%	76.18%	0.53%	-	-
Horiz. %	247.55%	187.17%	167.11%	167.00%	177.10%	100.53%	100.00%	-
Div Payout %	112.38%	93.33%	75.53%	77.64%	107.29%	73.89%	71.09%	-
YoY %	20.41%	23.57%	-2.72%	-27.64%	45.20%	3.94%	-	-
Horiz. %	158.08%	131.28%	106.25%	109.21%	150.92%	103.94%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	1,821,099	1,847,663	1,795,919	1,728,902	1,668,658	1,607,302	1,552,013	2.69%
YoY %	-1.44%	2.88%	3.88%	3.61%	3.82%	3.56%	-	-
Horiz. %	117.34%	119.05%	115.72%	111.40%	107.52%	103.56%	100.00%	-
NOSH	470,568	470,143	470,135	469,810	470,044	471,349	468,886	0.05%
YoY %	0.09%	0.00%	0.07%	-0.05%	-0.28%	0.53%	-	-
Horiz. %	100.36%	100.27%	100.27%	100.20%	100.25%	100.53%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	17.46%	16.97%	16.47%	17.09%	13.93%	11.83%	12.40%	-
YoY %	2.89%	3.04%	-3.63%	22.68%	17.75%	-4.60%	-	-
Horiz. %	140.81%	136.85%	132.82%	137.82%	112.34%	95.40%	100.00%	-
ROE	8.51%	7.63%	8.66%	8.75%	6.96%	5.95%	6.37%	-
YoY %	11.53%	-11.89%	-1.03%	25.72%	16.97%	-6.59%	-	-
Horiz. %	133.59%	119.78%	135.95%	137.36%	109.26%	93.41%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	188.69	176.84	201.26	188.48	177.43	171.12	170.22	1.73%
YoY %	6.70%	-12.13%	6.78%	6.23%	3.69%	0.53%	-	-
Horiz. %	110.85%	103.89%	118.24%	110.73%	104.24%	100.53%	100.00%	-
EPS	32.90	30.00	33.10	32.20	24.70	20.30	21.10	7.68%
YoY %	9.67%	-9.37%	2.80%	30.36%	21.67%	-3.79%	-	-
Horiz. %	155.92%	142.18%	156.87%	152.61%	117.06%	96.21%	100.00%	-
DPS	37.00	28.00	25.00	25.00	26.50	15.00	15.00	16.23%
YoY %	32.14%	12.00%	0.00%	-5.66%	76.67%	0.00%	-	-
Horiz. %	246.67%	186.67%	166.67%	166.67%	176.67%	100.00%	100.00%	-
NAPS	3.87	3.93	3.82	3.68	3.55	3.41	3.31	2.63%
YoY %	-1.53%	2.88%	3.80%	3.66%	4.11%	3.02%	-	-
Horiz. %	116.92%	118.73%	115.41%	111.18%	107.25%	103.02%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 470,329
RPS	187.53	175.60	199.84	187.02	176.14	170.35	168.57	1.79%
YoY %	6.79%	-12.13%	6.85%	6.18%	3.40%	1.06%	-	-
Horiz. %	111.25%	104.17%	118.55%	110.95%	104.49%	101.06%	100.00%	-
EPS	32.72	29.79	32.87	31.95	24.52	20.21	20.90	7.75%
YoY %	9.84%	-9.37%	2.88%	30.30%	21.33%	-3.30%	-	-
Horiz. %	156.56%	142.54%	157.27%	152.87%	117.32%	96.70%	100.00%	-
DPS	36.77	27.80	24.82	24.81	26.31	14.93	14.85	16.30%
YoY %	32.27%	12.01%	0.04%	-5.70%	76.22%	0.54%	-	-
Horiz. %	247.61%	187.21%	167.14%	167.07%	177.17%	100.54%	100.00%	-
NAPS	3.8462	3.9023	3.793	3.6515	3.5243	3.3947	3.2779	2.69%
YoY %	-1.44%	2.88%	3.88%	3.61%	3.82%	3.56%	-	-
Horiz. %	117.34%	119.05%	115.71%	111.40%	107.52%	103.56%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	3.68	3.11	2.33	3.04	2.49	2.49	2.65	-
P/RPS	1.95	1.76	1.16	1.61	1.40	1.46	1.56	3.78%
YoY %	10.80%	51.72%	-27.95%	15.00%	-4.11%	-6.41%	-	-
Horiz. %	125.00%	112.82%	74.36%	103.21%	89.74%	93.59%	100.00%	-
P/EPS	11.18	10.37	7.04	9.44	10.08	12.27	12.56	-1.92%
YoY %	7.81%	47.30%	-25.42%	-6.35%	-17.85%	-2.31%	-	-
Horiz. %	89.01%	82.56%	56.05%	75.16%	80.25%	97.69%	100.00%	-
EY	8.95	9.65	14.21	10.59	9.92	8.15	7.96	1.97%
YoY %	-7.25%	-32.09%	34.18%	6.75%	21.72%	2.39%	-	-
Horiz. %	112.44%	121.23%	178.52%	133.04%	124.62%	102.39%	100.00%	-
DY	10.05	9.00	10.73	8.22	10.64	6.02	5.66	10.03%
YoY %	11.67%	-16.12%	30.54%	-22.74%	76.74%	6.36%	-	-
Horiz. %	177.56%	159.01%	189.58%	145.23%	187.99%	106.36%	100.00%	-
P/NAPS	0.95	0.79	0.61	0.83	0.70	0.73	0.80	2.90%
YoY %	20.25%	29.51%	-26.51%	18.57%	-4.11%	-8.75%	-	-
Horiz. %	118.75%	98.75%	76.25%	103.75%	87.50%	91.25%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	22/02/11	23/02/10	23/02/09	21/02/08	28/02/07	06/03/06	21/02/05	-
Price	3.87	3.24	2.49	2.99	2.73	2.50	2.78	-
P/RPS	2.05	1.83	1.24	1.59	1.54	1.46	1.63	3.89%
YoY %	12.02%	47.58%	-22.01%	3.25%	5.48%	-10.43%	-	-
Horiz. %	125.77%	112.27%	76.07%	97.55%	94.48%	89.57%	100.00%	-
P/EPS	11.75	10.80	7.52	9.29	11.05	12.32	13.18	-1.89%
YoY %	8.80%	43.62%	-19.05%	-15.93%	-10.31%	-6.53%	-	-
Horiz. %	89.15%	81.94%	57.06%	70.49%	83.84%	93.47%	100.00%	-
EY	8.51	9.26	13.29	10.77	9.05	8.12	7.59	1.92%
YoY %	-8.10%	-30.32%	23.40%	19.01%	11.45%	6.98%	-	-
Horiz. %	112.12%	122.00%	175.10%	141.90%	119.24%	106.98%	100.00%	-
DY	9.56	8.64	10.04	8.36	9.71	6.00	5.40	9.98%
YoY %	10.65%	-13.94%	20.10%	-13.90%	61.83%	11.11%	-	-
Horiz. %	177.04%	160.00%	185.93%	154.81%	179.81%	111.11%	100.00%	-
P/NAPS	1.00	0.82	0.65	0.81	0.77	0.73	0.84	2.94%
YoY %	21.95%	26.15%	-19.75%	5.19%	5.48%	-13.10%	-	-
Horiz. %	119.05%	97.62%	77.38%	96.43%	91.67%	86.90%	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