[NCB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 22.85%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 780,028 786,916 770,800 716,104 776,424 722,848 41,661 62.91%
PBT 146,424 106,188 154,824 131,788 117,200 94,008 10,568 54.94%
Tax -45,132 -37,576 -52,460 -43,016 -38,304 -32,904 -3,132 55.96%
NP 101,292 68,612 102,364 88,772 78,896 61,104 7,436 54.50%
-
NP to SH 101,328 68,612 102,364 88,772 78,896 61,104 7,436 54.51%
-
Tax Rate 30.82% 35.39% 33.88% 32.64% 32.68% 35.00% 29.64% -
Total Cost 678,736 718,304 668,436 627,332 697,528 661,744 34,225 64.48%
-
Net Worth 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 1,101,575 316,671 31.54%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 1,101,575 316,671 31.54%
NOSH 469,111 463,594 473,907 472,191 469,619 468,755 128,206 24.12%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.99% 8.72% 13.28% 12.40% 10.16% 8.45% 17.85% -
ROE 6.17% 4.97% 7.50% 7.12% 6.86% 5.55% 2.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 166.28 169.74 162.65 151.66 165.33 154.21 32.50 31.25%
EPS 21.60 14.80 21.60 18.80 16.80 0.00 5.80 24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 2.98 2.88 2.64 2.45 2.35 2.47 5.97%
Adjusted Per Share Value based on latest NOSH - 472,191
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 164.74 166.20 162.80 151.24 163.98 152.67 8.80 62.91%
EPS 21.40 14.49 21.62 18.75 16.66 12.91 1.57 54.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4677 2.9178 2.8826 2.6328 2.43 2.3266 0.6688 31.54%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.50 2.58 2.35 1.84 2.56 2.60 4.30 -
P/RPS 1.50 1.52 1.44 1.21 1.55 1.69 13.23 -30.41%
P/EPS 11.57 17.43 10.88 9.79 15.24 19.95 74.14 -26.61%
EY 8.64 5.74 9.19 10.22 6.56 5.01 1.35 36.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.82 0.70 1.04 1.11 1.74 -13.87%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/04/06 20/04/05 12/05/04 21/04/03 22/04/02 30/04/01 20/04/00 -
Price 2.60 2.58 2.20 1.82 2.61 2.45 3.98 -
P/RPS 1.56 1.52 1.35 1.20 1.58 1.59 12.25 -29.05%
P/EPS 12.04 17.43 10.19 9.68 15.54 18.80 68.62 -25.16%
EY 8.31 5.74 9.82 10.33 6.44 5.32 1.46 33.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.76 0.69 1.07 1.04 1.61 -12.14%

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
Post a Comment