[NCB] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 78.26%
YoY- -14.23%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 411,398 466,386 503,644 452,321 437,103 388,516 465,699 -2.04%
PBT 15,471 58,394 121,821 83,032 95,454 73,375 93,721 -25.92%
Tax -7,900 -29,128 -33,725 -17,502 -18,951 -14,561 -30,699 -20.23%
NP 7,571 29,266 88,096 65,530 76,503 58,814 63,022 -29.74%
-
NP to SH 7,571 29,266 88,096 65,478 76,344 58,730 62,826 -29.70%
-
Tax Rate 51.06% 49.88% 27.68% 21.08% 19.85% 19.84% 32.76% -
Total Cost 403,827 437,120 415,548 386,791 360,600 329,702 402,677 0.04%
-
Net Worth 1,419,562 1,463,299 1,411,985 1,407,179 1,861,474 1,790,090 1,720,682 -3.15%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 9,463 16,521 263,816 309,579 32,988 32,888 32,819 -18.71%
Div Payout % 125.00% 56.45% 299.47% 472.80% 43.21% 56.00% 52.24% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,419,562 1,463,299 1,411,985 1,407,179 1,861,474 1,790,090 1,720,682 -3.15%
NOSH 473,187 472,032 471,101 469,059 471,259 469,840 468,850 0.15%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.84% 6.28% 17.49% 14.49% 17.50% 15.14% 13.53% -
ROE 0.53% 2.00% 6.24% 4.65% 4.10% 3.28% 3.65% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 86.94 98.80 106.91 96.43 92.75 82.69 99.33 -2.19%
EPS 1.60 6.20 18.70 13.90 16.20 12.50 13.40 -29.81%
DPS 2.00 3.50 56.00 66.00 7.00 7.00 7.00 -18.83%
NAPS 3.00 3.10 2.9972 3.00 3.95 3.81 3.67 -3.30%
Adjusted Per Share Value based on latest NOSH - 468,960
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 86.89 98.50 106.37 95.53 92.32 82.06 98.36 -2.04%
EPS 1.60 6.18 18.61 13.83 16.12 12.40 13.27 -29.70%
DPS 2.00 3.49 55.72 65.38 6.97 6.95 6.93 -18.70%
NAPS 2.9982 3.0905 2.9822 2.972 3.9315 3.7807 3.6341 -3.15%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.99 4.60 4.34 4.23 3.35 2.76 3.10 -
P/RPS 3.44 4.66 4.06 4.39 3.61 3.34 3.12 1.63%
P/EPS 186.88 74.19 23.21 30.30 20.68 22.08 23.13 41.63%
EY 0.54 1.35 4.31 3.30 4.84 4.53 4.32 -29.27%
DY 0.67 0.76 12.90 15.60 2.09 2.54 2.26 -18.33%
P/NAPS 1.00 1.48 1.45 1.41 0.85 0.72 0.84 2.94%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 28/08/13 28/08/12 22/08/11 23/08/10 24/08/09 21/08/08 -
Price 2.90 4.29 4.27 3.76 3.72 3.00 3.00 -
P/RPS 3.34 4.34 3.99 3.90 4.01 3.63 3.02 1.69%
P/EPS 181.25 69.19 22.83 26.94 22.96 24.00 22.39 41.67%
EY 0.55 1.45 4.38 3.71 4.35 4.17 4.47 -29.46%
DY 0.69 0.82 13.11 17.55 1.88 2.33 2.33 -18.35%
P/NAPS 0.97 1.38 1.42 1.25 0.94 0.79 0.82 2.83%

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