[NCB] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 74.96%
YoY- 25.97%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 398,280 405,646 363,343 378,385 353,579 86,193 72,508 -1.79%
PBT 65,344 92,358 64,800 51,524 43,964 22,310 15,060 -1.54%
Tax -21,541 -30,695 -21,186 -17,014 -16,569 -6,696 0 -100.00%
NP 43,803 61,663 43,614 34,510 27,395 15,614 15,060 -1.12%
-
NP to SH 43,792 61,663 43,614 34,510 27,395 15,614 15,060 -1.12%
-
Tax Rate 32.97% 33.23% 32.69% 33.02% 37.69% 30.01% 0.00% -
Total Cost 354,477 343,983 319,729 343,875 326,184 70,579 57,448 -1.91%
-
Net Worth 1,384,392 1,355,644 1,247,454 1,172,394 2,507,696 330,496 299,945 -1.61%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 23,544 23,535 11,724 9,454 - - - -100.00%
Div Payout % 53.76% 38.17% 26.88% 27.40% - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 1,384,392 1,355,644 1,247,454 1,172,394 2,507,696 330,496 299,945 -1.61%
NOSH 470,881 470,709 468,967 472,739 1,053,653 130,116 125,500 -1.39%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 11.00% 15.20% 12.00% 9.12% 7.75% 18.12% 20.77% -
ROE 3.16% 4.55% 3.50% 2.94% 1.09% 4.72% 5.02% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 84.58 86.18 77.48 80.04 33.56 66.24 57.78 -0.40%
EPS 9.30 13.10 9.30 7.30 2.60 12.00 12.00 0.27%
DPS 5.00 5.00 2.50 2.00 0.00 0.00 0.00 -100.00%
NAPS 2.94 2.88 2.66 2.48 2.38 2.54 2.39 -0.21%
Adjusted Per Share Value based on latest NOSH - 476,967
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 84.12 85.67 76.74 79.92 74.68 18.20 15.31 -1.79%
EPS 9.25 13.02 9.21 7.29 5.79 3.30 3.18 -1.12%
DPS 4.97 4.97 2.48 2.00 0.00 0.00 0.00 -100.00%
NAPS 2.9239 2.8632 2.6347 2.4761 5.2963 0.698 0.6335 -1.61%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.40 2.26 1.90 2.25 2.79 3.38 0.00 -
P/RPS 2.84 2.62 2.45 2.81 8.31 0.00 0.00 -100.00%
P/EPS 25.81 17.25 20.43 30.82 107.31 0.00 0.00 -100.00%
EY 3.88 5.80 4.89 3.24 0.93 0.00 0.00 -100.00%
DY 2.08 2.21 1.32 0.89 0.00 0.00 0.00 -100.00%
P/NAPS 0.82 0.78 0.71 0.91 1.17 1.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/08/05 23/08/04 19/08/03 19/08/02 20/08/01 18/08/00 - -
Price 2.50 2.30 2.09 2.12 2.77 3.40 0.00 -
P/RPS 2.96 2.67 2.70 2.65 8.25 0.00 0.00 -100.00%
P/EPS 26.88 17.56 22.47 29.04 106.54 0.00 0.00 -100.00%
EY 3.72 5.70 4.45 3.44 0.94 0.00 0.00 -100.00%
DY 2.00 2.17 1.20 0.94 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 0.80 0.79 0.85 1.16 1.70 0.00 -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
Post a Comment