[NCB] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -54.81%
YoY- 29.12%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 196,729 192,700 179,026 194,106 180,712 41,661 36.38%
PBT 26,547 38,706 32,947 29,300 23,502 10,568 20.21%
Tax -9,394 -13,115 -10,754 -9,576 -8,226 -3,132 24.55%
NP 17,153 25,591 22,193 19,724 15,276 7,436 18.18%
-
NP to SH 17,153 25,591 22,193 19,724 15,276 7,436 18.18%
-
Tax Rate 35.39% 33.88% 32.64% 32.68% 35.00% 29.64% -
Total Cost 179,576 167,109 156,833 174,382 165,436 34,225 39.28%
-
Net Worth 1,381,511 1,364,853 1,246,585 1,150,566 1,101,575 316,671 34.23%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,381,511 1,364,853 1,246,585 1,150,566 1,101,575 316,671 34.23%
NOSH 463,594 473,907 472,191 469,619 468,755 128,206 29.29%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.72% 13.28% 12.40% 10.16% 8.45% 17.85% -
ROE 1.24% 1.88% 1.78% 1.71% 1.39% 2.35% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 42.44 40.66 37.91 41.33 38.55 32.50 5.47%
EPS 3.70 5.40 4.70 4.20 0.00 5.80 -8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.88 2.64 2.45 2.35 2.47 3.82%
Adjusted Per Share Value based on latest NOSH - 469,619
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 41.55 40.70 37.81 41.00 38.17 8.80 36.37%
EPS 3.62 5.40 4.69 4.17 3.23 1.57 18.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9178 2.8826 2.6328 2.43 2.3266 0.6688 34.23%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.58 2.35 1.84 2.56 2.60 4.30 -
P/RPS 6.08 5.78 4.85 6.19 6.74 13.23 -14.39%
P/EPS 69.73 43.52 39.15 60.95 79.78 74.14 -1.21%
EY 1.43 2.30 2.55 1.64 1.25 1.35 1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.70 1.04 1.11 1.74 -12.93%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 20/04/05 12/05/04 21/04/03 22/04/02 30/04/01 20/04/00 -
Price 2.58 2.20 1.82 2.61 2.45 3.98 -
P/RPS 6.08 5.41 4.80 6.31 6.36 12.25 -13.06%
P/EPS 69.73 40.74 38.72 62.14 75.18 68.62 0.32%
EY 1.43 2.45 2.58 1.61 1.33 1.46 -0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.76 0.69 1.07 1.04 1.61 -11.57%

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