[NCB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -16.23%
YoY- -66.78%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 390,178 411,398 466,386 503,644 452,321 437,103 388,516 0.07%
PBT 29,917 15,471 58,394 121,821 83,032 95,454 73,375 -13.88%
Tax -11,272 -7,900 -29,128 -33,725 -17,502 -18,951 -14,561 -4.17%
NP 18,645 7,571 29,266 88,096 65,530 76,503 58,814 -17.41%
-
NP to SH 18,645 7,571 29,266 88,096 65,478 76,344 58,730 -17.39%
-
Tax Rate 37.68% 51.06% 49.88% 27.68% 21.08% 19.85% 19.84% -
Total Cost 371,533 403,827 437,120 415,548 386,791 360,600 329,702 2.00%
-
Net Worth 1,389,052 1,419,562 1,463,299 1,411,985 1,407,179 1,861,474 1,790,090 -4.13%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 9,322 9,463 16,521 263,816 309,579 32,988 32,888 -18.94%
Div Payout % 50.00% 125.00% 56.45% 299.47% 472.80% 43.21% 56.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,389,052 1,419,562 1,463,299 1,411,985 1,407,179 1,861,474 1,790,090 -4.13%
NOSH 466,125 473,187 472,032 471,101 469,059 471,259 469,840 -0.13%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.78% 1.84% 6.28% 17.49% 14.49% 17.50% 15.14% -
ROE 1.34% 0.53% 2.00% 6.24% 4.65% 4.10% 3.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 83.71 86.94 98.80 106.91 96.43 92.75 82.69 0.20%
EPS 4.00 1.60 6.20 18.70 13.90 16.20 12.50 -17.28%
DPS 2.00 2.00 3.50 56.00 66.00 7.00 7.00 -18.83%
NAPS 2.98 3.00 3.10 2.9972 3.00 3.95 3.81 -4.01%
Adjusted Per Share Value based on latest NOSH - 472,583
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 82.41 86.89 98.50 106.37 95.53 92.32 82.06 0.07%
EPS 3.94 1.60 6.18 18.61 13.83 16.12 12.40 -17.38%
DPS 1.97 2.00 3.49 55.72 65.38 6.97 6.95 -18.94%
NAPS 2.9337 2.9982 3.0905 2.9822 2.972 3.9315 3.7807 -4.13%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.52 2.99 4.60 4.34 4.23 3.35 2.76 -
P/RPS 4.21 3.44 4.66 4.06 4.39 3.61 3.34 3.93%
P/EPS 88.00 186.88 74.19 23.21 30.30 20.68 22.08 25.90%
EY 1.14 0.54 1.35 4.31 3.30 4.84 4.53 -20.53%
DY 0.57 0.67 0.76 12.90 15.60 2.09 2.54 -22.03%
P/NAPS 1.18 1.00 1.48 1.45 1.41 0.85 0.72 8.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 28/08/13 28/08/12 22/08/11 23/08/10 24/08/09 -
Price 4.01 2.90 4.29 4.27 3.76 3.72 3.00 -
P/RPS 4.79 3.34 4.34 3.99 3.90 4.01 3.63 4.72%
P/EPS 100.25 181.25 69.19 22.83 26.94 22.96 24.00 26.89%
EY 1.00 0.55 1.45 4.38 3.71 4.35 4.17 -21.17%
DY 0.50 0.69 0.82 13.11 17.55 1.88 2.33 -22.61%
P/NAPS 1.35 0.97 1.38 1.42 1.25 0.94 0.79 9.33%

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