[NCB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.49%
YoY- 15.31%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 808,388 780,028 786,916 770,800 716,104 776,424 722,848 1.88%
PBT 155,648 146,424 106,188 154,824 131,788 117,200 94,008 8.76%
Tax -50,404 -45,132 -37,576 -52,460 -43,016 -38,304 -32,904 7.36%
NP 105,244 101,292 68,612 102,364 88,772 78,896 61,104 9.48%
-
NP to SH 105,224 101,328 68,612 102,364 88,772 78,896 61,104 9.47%
-
Tax Rate 32.38% 30.82% 35.39% 33.88% 32.64% 32.68% 35.00% -
Total Cost 703,144 678,736 718,304 668,436 627,332 697,528 661,744 1.01%
-
Net Worth 1,695,797 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 1,101,575 7.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,695,797 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 1,101,575 7.45%
NOSH 469,750 469,111 463,594 473,907 472,191 469,619 468,755 0.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.02% 12.99% 8.72% 13.28% 12.40% 10.16% 8.45% -
ROE 6.20% 6.17% 4.97% 7.50% 7.12% 6.86% 5.55% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 172.09 166.28 169.74 162.65 151.66 165.33 154.21 1.84%
EPS 22.40 21.60 14.80 21.60 18.80 16.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 3.50 2.98 2.88 2.64 2.45 2.35 7.41%
Adjusted Per Share Value based on latest NOSH - 473,907
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 170.73 164.74 166.20 162.80 151.24 163.98 152.67 1.88%
EPS 22.22 21.40 14.49 21.62 18.75 16.66 12.91 9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5816 3.4677 2.9178 2.8826 2.6328 2.43 2.3266 7.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.06 2.50 2.58 2.35 1.84 2.56 2.60 -
P/RPS 1.78 1.50 1.52 1.44 1.21 1.55 1.69 0.86%
P/EPS 13.66 11.57 17.43 10.88 9.79 15.24 19.95 -6.11%
EY 7.32 8.64 5.74 9.19 10.22 6.56 5.01 6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.71 0.87 0.82 0.70 1.04 1.11 -4.34%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/04/07 28/04/06 20/04/05 12/05/04 21/04/03 22/04/02 30/04/01 -
Price 2.90 2.60 2.58 2.20 1.82 2.61 2.45 -
P/RPS 1.69 1.56 1.52 1.35 1.20 1.58 1.59 1.02%
P/EPS 12.95 12.04 17.43 10.19 9.68 15.54 18.80 -6.02%
EY 7.72 8.31 5.74 9.82 10.33 6.44 5.32 6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.87 0.76 0.69 1.07 1.04 -4.27%

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