[NCB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
20-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 39.86%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 655,934 617,740 605,316 605,541 554,331 568,607 546,599 3.08%
PBT 145,268 116,071 102,189 128,233 107,564 82,726 67,613 13.58%
Tax -47,541 -36,463 -33,228 -41,990 -35,114 -27,445 -24,717 11.51%
NP 97,727 79,608 68,961 86,243 72,450 55,281 42,896 14.70%
-
NP to SH 97,732 79,584 68,840 86,243 72,450 55,281 42,896 14.70%
-
Tax Rate 32.73% 31.41% 32.52% 32.75% 32.64% 33.18% 36.56% -
Total Cost 558,207 538,132 536,355 519,298 481,881 513,326 503,703 1.72%
-
Net Worth 1,691,515 1,652,898 1,414,520 1,382,700 1,270,227 1,189,946 1,136,036 6.85%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 23,493 23,545 23,575 23,435 18,818 - - -
Div Payout % 24.04% 29.59% 34.25% 27.17% 25.97% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,691,515 1,652,898 1,414,520 1,382,700 1,270,227 1,189,946 1,136,036 6.85%
NOSH 469,865 470,911 471,506 468,711 470,454 468,483 471,384 -0.05%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.90% 12.89% 11.39% 14.24% 13.07% 9.72% 7.85% -
ROE 5.78% 4.81% 4.87% 6.24% 5.70% 4.65% 3.78% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 139.60 131.18 128.38 129.19 117.83 121.37 115.96 3.13%
EPS 20.80 16.90 14.60 18.40 15.40 11.80 9.10 14.76%
DPS 5.00 5.00 5.00 5.00 4.00 0.00 0.00 -
NAPS 3.60 3.51 3.00 2.95 2.70 2.54 2.41 6.91%
Adjusted Per Share Value based on latest NOSH - 472,692
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 138.54 130.47 127.84 127.89 117.08 120.09 115.44 3.08%
EPS 20.64 16.81 14.54 18.21 15.30 11.68 9.06 14.70%
DPS 4.96 4.97 4.98 4.95 3.97 0.00 0.00 -
NAPS 3.5725 3.491 2.9875 2.9203 2.6828 2.5132 2.3993 6.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.94 2.55 2.50 2.43 2.20 1.96 2.25 -
P/RPS 2.11 1.94 1.95 1.88 1.87 1.61 1.94 1.40%
P/EPS 14.13 15.09 17.12 13.21 14.29 16.61 24.73 -8.90%
EY 7.07 6.63 5.84 7.57 7.00 6.02 4.04 9.77%
DY 1.70 1.96 2.00 2.06 1.82 0.00 0.00 -
P/NAPS 0.82 0.73 0.83 0.82 0.81 0.77 0.93 -2.07%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 01/11/07 19/10/06 24/10/05 20/10/04 28/10/03 28/10/02 22/10/01 -
Price 2.97 2.50 2.45 2.51 2.30 1.80 2.36 -
P/RPS 2.13 1.91 1.91 1.94 1.95 1.48 2.04 0.72%
P/EPS 14.28 14.79 16.78 13.64 14.94 15.25 25.93 -9.45%
EY 7.00 6.76 5.96 7.33 6.70 6.56 3.86 10.42%
DY 1.68 2.00 2.04 1.99 1.74 0.00 0.00 -
P/NAPS 0.83 0.71 0.82 0.85 0.85 0.71 0.98 -2.72%

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