[NCB] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 66.12%
YoY- 31.06%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 617,740 605,316 605,541 554,331 568,607 546,599 536,791 2.36%
PBT 116,071 102,189 128,233 107,564 82,726 67,613 91,671 4.00%
Tax -36,463 -33,228 -41,990 -35,114 -27,445 -24,717 -30,264 3.15%
NP 79,608 68,961 86,243 72,450 55,281 42,896 61,407 4.41%
-
NP to SH 79,584 68,840 86,243 72,450 55,281 42,896 61,407 4.41%
-
Tax Rate 31.41% 32.52% 32.75% 32.64% 33.18% 36.56% 33.01% -
Total Cost 538,132 536,355 519,298 481,881 513,326 503,703 475,384 2.08%
-
Net Worth 1,652,898 1,414,520 1,382,700 1,270,227 1,189,946 1,136,036 1,101,575 6.99%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 23,545 23,575 23,435 18,818 - - - -
Div Payout % 29.59% 34.25% 27.17% 25.97% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,652,898 1,414,520 1,382,700 1,270,227 1,189,946 1,136,036 1,101,575 6.99%
NOSH 470,911 471,506 468,711 470,454 468,483 471,384 468,755 0.07%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.89% 11.39% 14.24% 13.07% 9.72% 7.85% 11.44% -
ROE 4.81% 4.87% 6.24% 5.70% 4.65% 3.78% 5.57% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 131.18 128.38 129.19 117.83 121.37 115.96 114.51 2.28%
EPS 16.90 14.60 18.40 15.40 11.80 9.10 13.10 4.33%
DPS 5.00 5.00 5.00 4.00 0.00 0.00 0.00 -
NAPS 3.51 3.00 2.95 2.70 2.54 2.41 2.35 6.91%
Adjusted Per Share Value based on latest NOSH - 472,721
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 130.47 127.84 127.89 117.08 120.09 115.44 113.37 2.36%
EPS 16.81 14.54 18.21 15.30 11.68 9.06 12.97 4.41%
DPS 4.97 4.98 4.95 3.97 0.00 0.00 0.00 -
NAPS 3.491 2.9875 2.9203 2.6828 2.5132 2.3993 2.3266 6.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.55 2.50 2.43 2.20 1.96 2.25 3.16 -
P/RPS 1.94 1.95 1.88 1.87 1.61 1.94 2.76 -5.70%
P/EPS 15.09 17.12 13.21 14.29 16.61 24.73 24.12 -7.51%
EY 6.63 5.84 7.57 7.00 6.02 4.04 4.15 8.11%
DY 1.96 2.00 2.06 1.82 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.82 0.81 0.77 0.93 1.34 -9.62%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 19/10/06 24/10/05 20/10/04 28/10/03 28/10/02 22/10/01 18/10/00 -
Price 2.50 2.45 2.51 2.30 1.80 2.36 2.99 -
P/RPS 1.91 1.91 1.94 1.95 1.48 2.04 2.61 -5.06%
P/EPS 14.79 16.78 13.64 14.94 15.25 25.93 22.82 -6.96%
EY 6.76 5.96 7.33 6.70 6.56 3.86 4.38 7.49%
DY 2.00 2.04 1.99 1.74 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.85 0.85 0.71 0.98 1.27 -9.23%

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