[NCB] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -77.34%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 209,263 187,764 236,527 202,097 195,007 196,729 192,700 1.38%
PBT 45,070 35,603 49,752 38,912 36,606 26,547 38,706 2.56%
Tax -4,135 -5,731 -16,162 -12,601 -11,283 -9,394 -13,115 -17.49%
NP 40,935 29,872 33,590 26,311 25,323 17,153 25,591 8.13%
-
NP to SH 40,837 29,868 33,492 26,306 25,332 17,153 25,591 8.09%
-
Tax Rate 9.17% 16.10% 32.49% 32.38% 30.82% 35.39% 33.88% -
Total Cost 168,328 157,892 202,937 175,786 169,684 179,576 167,109 0.12%
-
Net Worth 1,891,645 1,810,747 1,768,943 1,695,797 1,641,888 1,381,511 1,364,853 5.58%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,891,645 1,810,747 1,768,943 1,695,797 1,641,888 1,381,511 1,364,853 5.58%
NOSH 469,390 466,687 471,718 469,750 469,111 463,594 473,907 -0.15%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.56% 15.91% 14.20% 13.02% 12.99% 8.72% 13.28% -
ROE 2.16% 1.65% 1.89% 1.55% 1.54% 1.24% 1.88% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.58 40.23 50.14 43.02 41.57 42.44 40.66 1.54%
EPS 8.70 6.40 7.10 5.60 5.40 3.70 5.40 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.03 3.88 3.75 3.61 3.50 2.98 2.88 5.75%
Adjusted Per Share Value based on latest NOSH - 469,750
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.20 39.66 49.96 42.68 41.19 41.55 40.70 1.38%
EPS 8.62 6.31 7.07 5.56 5.35 3.62 5.40 8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9952 3.8244 3.7361 3.5816 3.4677 2.9178 2.8826 5.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.65 2.83 3.14 3.06 2.50 2.58 2.35 -
P/RPS 8.19 7.03 6.26 7.11 6.01 6.08 5.78 5.97%
P/EPS 41.95 44.22 44.23 54.64 46.30 69.73 43.52 -0.61%
EY 2.38 2.26 2.26 1.83 2.16 1.43 2.30 0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.73 0.84 0.85 0.71 0.87 0.82 1.75%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 29/04/10 20/04/09 30/04/08 23/04/07 28/04/06 20/04/05 12/05/04 -
Price 3.29 2.92 3.12 2.90 2.60 2.58 2.20 -
P/RPS 7.38 7.26 6.22 6.74 6.25 6.08 5.41 5.30%
P/EPS 37.82 45.63 43.94 51.79 48.15 69.73 40.74 -1.23%
EY 2.64 2.19 2.28 1.93 2.08 1.43 2.45 1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.83 0.80 0.74 0.87 0.76 1.27%

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