[NCB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	658,826	606,847	713,892	655,934	617,740	605,316	605,541	1.41%
YoY %	8.57%	-14.99%	8.84%	6.18%	2.05%	-0.04%	-	-
Horiz. %	108.80%	100.22%	117.89%	108.32%	102.01%	99.96%	100.00%	-
PBT	149,781	129,452	141,868	145,268	116,071	102,189	128,233	2.62%
YoY %	15.70%	-8.75%	-2.34%	25.15%	13.58%	-20.31%	-	-
Horiz. %	116.80%	100.95%	110.63%	113.28%	90.52%	79.69%	100.00%	-
Tax	-33,161	-26,119	-46,152	-47,541	-36,463	-33,228	-41,990	-3.85%
YoY %	-26.96%	43.41%	2.92%	-30.38%	-9.74%	20.87%	-	-
Horiz. %	78.97%	62.20%	109.91%	113.22%	86.84%	79.13%	100.00%	-
NP	116,620	103,333	95,716	97,727	79,608	68,961	86,243	5.15%
YoY %	12.86%	7.96%	-2.06%	22.76%	15.44%	-20.04%	-	-
Horiz. %	135.22%	119.82%	110.98%	113.32%	92.31%	79.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,610	103,288	95,491	97,732	79,584	68,840	86,243	5.15%
YoY %	12.90%	8.17%	-2.29%	22.80%	15.61%	-20.18%	-	-
Horiz. %	135.21%	119.76%	110.72%	113.32%	92.28%	79.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	20.18%	32.53%	32.73%	31.41%	32.52%	32.75%	-
YoY %	9.71%	-37.96%	-0.61%	4.20%	-3.41%	-0.70%	-	-
Horiz. %	67.60%	61.62%	99.33%	99.94%	95.91%	99.30%	100.00%	-
Total Cost	542,206	503,514	618,176	558,207	538,132	536,355	519,298	0.72%
YoY %	7.68%	-18.55%	10.74%	3.73%	0.33%	3.28%	-	-
Horiz. %	104.41%	96.96%	119.04%	107.49%	103.63%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,899,614	1,839,375	1,759,292	1,691,515	1,652,898	1,414,520	1,382,700	5.43%
YoY %	3.27%	4.55%	4.01%	2.34%	16.85%	2.30%	-	-
Horiz. %	137.38%	133.03%	127.24%	122.33%	119.54%	102.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	32,914	33,014	32,927	23,493	23,545	23,575	23,435	5.82%
YoY %	-0.30%	0.26%	40.16%	-0.22%	-0.13%	0.60%	-	-
Horiz. %	140.45%	140.87%	140.50%	100.25%	100.47%	100.60%	100.00%	-
Div Payout %	28.23%	31.96%	34.48%	24.04%	29.59%	34.25%	27.17%	-
YoY %	-11.67%	-7.31%	43.43%	-18.76%	-13.61%	26.06%	-	-
Horiz. %	103.90%	117.63%	126.90%	88.48%	108.91%	126.06%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,899,614	1,839,375	1,759,292	1,691,515	1,652,898	1,414,520	1,382,700	5.43%
YoY %	3.27%	4.55%	4.01%	2.34%	16.85%	2.30%	-	-
Horiz. %	137.38%	133.03%	127.24%	122.33%	119.54%	102.30%	100.00%	-
NOSH	470,201	471,634	470,399	469,865	470,911	471,506	468,711	0.05%
YoY %	-0.30%	0.26%	0.11%	-0.22%	-0.13%	0.60%	-	-
Horiz. %	100.32%	100.62%	100.36%	100.25%	100.47%	100.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	17.70%	17.03%	13.41%	14.90%	12.89%	11.39%	14.24%	-
YoY %	3.93%	26.99%	-10.00%	15.59%	13.17%	-20.01%	-	-
Horiz. %	124.30%	119.59%	94.17%	104.63%	90.52%	79.99%	100.00%	-
ROE	6.14%	5.62%	5.43%	5.78%	4.81%	4.87%	6.24%	-
YoY %	9.25%	3.50%	-6.06%	20.17%	-1.23%	-21.96%	-	-
Horiz. %	98.40%	90.06%	87.02%	92.63%	77.08%	78.04%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	140.12	128.67	151.76	139.60	131.18	128.38	129.19	1.36%
YoY %	8.90%	-15.21%	8.71%	6.42%	2.18%	-0.63%	-	-
Horiz. %	108.46%	99.60%	117.47%	108.06%	101.54%	99.37%	100.00%	-
EPS	24.80	21.90	20.30	20.80	16.90	14.60	18.40	5.09%
YoY %	13.24%	7.88%	-2.40%	23.08%	15.75%	-20.65%	-	-
Horiz. %	134.78%	119.02%	110.33%	113.04%	91.85%	79.35%	100.00%	-
DPS	7.00	7.00	7.00	5.00	5.00	5.00	5.00	5.76%
YoY %	0.00%	0.00%	40.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	140.00%	140.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.04	3.90	3.74	3.60	3.51	3.00	2.95	5.37%
YoY %	3.59%	4.28%	3.89%	2.56%	17.00%	1.69%	-	-
Horiz. %	136.95%	132.20%	126.78%	122.03%	118.98%	101.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 467,795
RPS	139.15	128.17	150.78	138.54	130.47	127.84	127.89	1.41%
YoY %	8.57%	-15.00%	8.83%	6.19%	2.06%	-0.04%	-	-
Horiz. %	108.80%	100.22%	117.90%	108.33%	102.02%	99.96%	100.00%	-
EPS	24.63	21.81	20.17	20.64	16.81	14.54	18.21	5.15%
YoY %	12.93%	8.13%	-2.28%	22.78%	15.61%	-20.15%	-	-
Horiz. %	135.26%	119.77%	110.76%	113.34%	92.31%	79.85%	100.00%	-
DPS	6.95	6.97	6.95	4.96	4.97	4.98	4.95	5.81%
YoY %	-0.29%	0.29%	40.12%	-0.20%	-0.20%	0.61%	-	-
Horiz. %	140.40%	140.81%	140.40%	100.20%	100.40%	100.61%	100.00%	-
NAPS	4.012	3.8848	3.7157	3.5725	3.491	2.9875	2.9203	5.43%
YoY %	3.27%	4.55%	4.01%	2.33%	16.85%	2.30%	-	-
Horiz. %	137.38%	133.03%	127.24%	122.33%	119.54%	102.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.60	2.96	2.97	2.94	2.55	2.50	2.43	-
P/RPS	2.57	2.30	1.96	2.11	1.94	1.95	1.88	5.34%
YoY %	11.74%	17.35%	-7.11%	8.76%	-0.51%	3.72%	-	-
Horiz. %	136.70%	122.34%	104.26%	112.23%	103.19%	103.72%	100.00%	-
P/EPS	14.52	13.52	14.63	14.13	15.09	17.12	13.21	1.58%
YoY %	7.40%	-7.59%	3.54%	-6.36%	-11.86%	29.60%	-	-
Horiz. %	109.92%	102.35%	110.75%	106.96%	114.23%	129.60%	100.00%	-
EY	6.89	7.40	6.84	7.07	6.63	5.84	7.57	-1.55%
YoY %	-6.89%	8.19%	-3.25%	6.64%	13.53%	-22.85%	-	-
Horiz. %	91.02%	97.75%	90.36%	93.39%	87.58%	77.15%	100.00%	-
DY	1.94	2.36	2.36	1.70	1.96	2.00	2.06	-0.99%
YoY %	-17.80%	0.00%	38.82%	-13.27%	-2.00%	-2.91%	-	-
Horiz. %	94.17%	114.56%	114.56%	82.52%	95.15%	97.09%	100.00%	-
P/NAPS	0.89	0.76	0.79	0.82	0.73	0.83	0.82	1.37%
YoY %	17.11%	-3.80%	-3.66%	12.33%	-12.05%	1.22%	-	-
Horiz. %	108.54%	92.68%	96.34%	100.00%	89.02%	101.22%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/10/10	26/10/09	24/10/08	01/11/07	19/10/06	24/10/05	20/10/04	-
Price	3.66	3.04	2.33	2.97	2.50	2.45	2.51	-
P/RPS	2.61	2.36	1.54	2.13	1.91	1.91	1.94	5.06%
YoY %	10.59%	53.25%	-27.70%	11.52%	0.00%	-1.55%	-	-
Horiz. %	134.54%	121.65%	79.38%	109.79%	98.45%	98.45%	100.00%	-
P/EPS	14.76	13.88	11.48	14.28	14.79	16.78	13.64	1.32%
YoY %	6.34%	20.91%	-19.61%	-3.45%	-11.86%	23.02%	-	-
Horiz. %	108.21%	101.76%	84.16%	104.69%	108.43%	123.02%	100.00%	-
EY	6.78	7.20	8.71	7.00	6.76	5.96	7.33	-1.29%
YoY %	-5.83%	-17.34%	24.43%	3.55%	13.42%	-18.69%	-	-
Horiz. %	92.50%	98.23%	118.83%	95.50%	92.22%	81.31%	100.00%	-
DY	1.91	2.30	3.00	1.68	2.00	2.04	1.99	-0.68%
YoY %	-16.96%	-23.33%	78.57%	-16.00%	-1.96%	2.51%	-	-
Horiz. %	95.98%	115.58%	150.75%	84.42%	100.50%	102.51%	100.00%	-
P/NAPS	0.91	0.78	0.62	0.83	0.71	0.82	0.85	1.14%
YoY %	16.67%	25.81%	-25.30%	16.90%	-13.41%	-3.53%	-	-
Horiz. %	107.06%	91.76%	72.94%	97.65%	83.53%	96.47%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

983

HLIND

HONG LEONG INDUSTRIES BHD

909

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

418

JCY

JCY INTERNATIONAL BERHAD

407

GENTING

GENTING BHD

394

YTLPOWR

YTL POWER INTERNATIONAL BHD

386

UCHITEC

UCHI TECHNOLOGIES BHD

335

MAYBANK

MALAYAN BANKING BHD

283

GENM

GENTING MALAYSIA BERHAD

278

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More