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

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 65.91%
YoY- 22.8%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 658,826 606,847 713,892 655,934 617,740 605,316 605,541 1.41%
PBT 149,781 129,452 141,868 145,268 116,071 102,189 128,233 2.62%
Tax -33,161 -26,119 -46,152 -47,541 -36,463 -33,228 -41,990 -3.85%
NP 116,620 103,333 95,716 97,727 79,608 68,961 86,243 5.15%
-
NP to SH 116,610 103,288 95,491 97,732 79,584 68,840 86,243 5.15%
-
Tax Rate 22.14% 20.18% 32.53% 32.73% 31.41% 32.52% 32.75% -
Total Cost 542,206 503,514 618,176 558,207 538,132 536,355 519,298 0.72%
-
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%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 32,914 33,014 32,927 23,493 23,545 23,575 23,435 5.82%
Div Payout % 28.23% 31.96% 34.48% 24.04% 29.59% 34.25% 27.17% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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%
NOSH 470,201 471,634 470,399 469,865 470,911 471,506 468,711 0.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.70% 17.03% 13.41% 14.90% 12.89% 11.39% 14.24% -
ROE 6.14% 5.62% 5.43% 5.78% 4.81% 4.87% 6.24% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 140.12 128.67 151.76 139.60 131.18 128.38 129.19 1.36%
EPS 24.80 21.90 20.30 20.80 16.90 14.60 18.40 5.09%
DPS 7.00 7.00 7.00 5.00 5.00 5.00 5.00 5.76%
NAPS 4.04 3.90 3.74 3.60 3.51 3.00 2.95 5.37%
Adjusted Per Share Value based on latest NOSH - 467,795
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 139.15 128.17 150.78 138.54 130.47 127.84 127.89 1.41%
EPS 24.63 21.81 20.17 20.64 16.81 14.54 18.21 5.15%
DPS 6.95 6.97 6.95 4.96 4.97 4.98 4.95 5.81%
NAPS 4.012 3.8848 3.7157 3.5725 3.491 2.9875 2.9203 5.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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%
P/EPS 14.52 13.52 14.63 14.13 15.09 17.12 13.21 1.58%
EY 6.89 7.40 6.84 7.07 6.63 5.84 7.57 -1.55%
DY 1.94 2.36 2.36 1.70 1.96 2.00 2.06 -0.99%
P/NAPS 0.89 0.76 0.79 0.82 0.73 0.83 0.82 1.37%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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%
P/EPS 14.76 13.88 11.48 14.28 14.79 16.78 13.64 1.32%
EY 6.78 7.20 8.71 7.00 6.76 5.96 7.33 -1.29%
DY 1.91 2.30 3.00 1.68 2.00 2.04 1.99 -0.68%
P/NAPS 0.91 0.78 0.62 0.83 0.71 0.82 0.85 1.14%

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