[NCB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 114.23%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 388,516 465,699 424,598 407,458 398,280 405,646 363,343 1.12%
PBT 73,375 93,721 87,261 78,597 65,344 92,358 64,800 2.09%
Tax -14,561 -30,699 -28,341 -24,331 -21,541 -30,695 -21,186 -6.05%
NP 58,814 63,022 58,920 54,266 43,803 61,663 43,614 5.10%
-
NP to SH 58,730 62,826 58,905 54,269 43,792 61,663 43,614 5.07%
-
Tax Rate 19.84% 32.76% 32.48% 30.96% 32.97% 33.23% 32.69% -
Total Cost 329,702 402,677 365,678 353,192 354,477 343,983 319,729 0.51%
-
Net Worth 1,790,090 1,720,682 1,654,052 1,628,070 1,384,392 1,355,644 1,247,454 6.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 32,888 32,819 23,562 23,595 23,544 23,535 11,724 18.73%
Div Payout % 56.00% 52.24% 40.00% 43.48% 53.76% 38.17% 26.88% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,790,090 1,720,682 1,654,052 1,628,070 1,384,392 1,355,644 1,247,454 6.19%
NOSH 469,840 468,850 471,240 471,904 470,881 470,709 468,967 0.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.14% 13.53% 13.88% 13.32% 11.00% 15.20% 12.00% -
ROE 3.28% 3.65% 3.56% 3.33% 3.16% 4.55% 3.50% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 82.69 99.33 90.10 86.34 84.58 86.18 77.48 1.08%
EPS 12.50 13.40 12.50 11.50 9.30 13.10 9.30 5.04%
DPS 7.00 7.00 5.00 5.00 5.00 5.00 2.50 18.70%
NAPS 3.81 3.67 3.51 3.45 2.94 2.88 2.66 6.16%
Adjusted Per Share Value based on latest NOSH - 466,725
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 82.06 98.36 89.68 86.06 84.12 85.67 76.74 1.12%
EPS 12.40 13.27 12.44 11.46 9.25 13.02 9.21 5.07%
DPS 6.95 6.93 4.98 4.98 4.97 4.97 2.48 18.71%
NAPS 3.7807 3.6341 3.4934 3.4385 2.9239 2.8632 2.6347 6.19%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.76 3.10 2.99 2.58 2.40 2.26 1.90 -
P/RPS 3.34 3.12 3.32 2.99 2.84 2.62 2.45 5.29%
P/EPS 22.08 23.13 23.92 22.43 25.81 17.25 20.43 1.30%
EY 4.53 4.32 4.18 4.46 3.88 5.80 4.89 -1.26%
DY 2.54 2.26 1.67 1.94 2.08 2.21 1.32 11.51%
P/NAPS 0.72 0.84 0.85 0.75 0.82 0.78 0.71 0.23%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 21/08/08 20/08/07 21/08/06 22/08/05 23/08/04 19/08/03 -
Price 3.00 3.00 2.86 2.65 2.50 2.30 2.09 -
P/RPS 3.63 3.02 3.17 3.07 2.96 2.67 2.70 5.05%
P/EPS 24.00 22.39 22.88 23.04 26.88 17.56 22.47 1.10%
EY 4.17 4.47 4.37 4.34 3.72 5.70 4.45 -1.07%
DY 2.33 2.33 1.75 1.89 2.00 2.17 1.20 11.68%
P/NAPS 0.79 0.82 0.81 0.77 0.85 0.80 0.79 0.00%

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