[NCB] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -3.48%
YoY- 44.87%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 212,451 201,551 212,946 184,317 186,040 172,867 44,532 29.73%
PBT 41,991 38,797 53,652 31,853 22,224 20,462 11,742 23.64%
Tax -13,048 -12,647 -17,580 -10,432 -7,438 -8,343 -3,564 24.13%
NP 28,943 26,150 36,072 21,421 14,786 12,119 8,178 23.43%
-
NP to SH 28,937 26,139 36,072 21,421 14,786 12,119 8,178 23.43%
-
Tax Rate 31.07% 32.60% 32.77% 32.75% 33.47% 40.77% 30.35% -
Total Cost 183,508 175,401 176,874 162,896 171,254 160,748 36,354 30.95%
-
Net Worth 1,610,204 1,372,297 1,366,939 1,238,692 1,182,880 1,109,354 329,716 30.23%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 23,336 23,338 23,731 18,626 9,539 - - -
Div Payout % 80.65% 89.29% 65.79% 86.96% 64.52% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,610,204 1,372,297 1,366,939 1,238,692 1,182,880 1,109,354 329,716 30.23%
NOSH 466,725 466,767 474,631 465,673 476,967 466,115 129,809 23.76%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.62% 12.97% 16.94% 11.62% 7.95% 7.01% 18.36% -
ROE 1.80% 1.90% 2.64% 1.73% 1.25% 1.09% 2.48% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 45.52 43.18 44.87 39.58 39.00 37.09 34.31 4.82%
EPS 6.20 5.60 7.60 4.60 3.10 2.60 6.30 -0.26%
DPS 5.00 5.00 5.00 4.00 2.00 0.00 0.00 -
NAPS 3.45 2.94 2.88 2.66 2.48 2.38 2.54 5.23%
Adjusted Per Share Value based on latest NOSH - 465,673
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 44.87 42.57 44.97 38.93 39.29 36.51 9.41 29.72%
EPS 6.11 5.52 7.62 4.52 3.12 2.56 1.73 23.39%
DPS 4.93 4.93 5.01 3.93 2.01 0.00 0.00 -
NAPS 3.4008 2.8983 2.887 2.6162 2.4983 2.343 0.6964 30.23%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.58 2.40 2.26 1.90 2.25 2.79 3.38 -
P/RPS 5.67 5.56 5.04 4.80 5.77 7.52 0.00 -
P/EPS 41.61 42.86 29.74 41.30 72.58 107.31 0.00 -
EY 2.40 2.33 3.36 2.42 1.38 0.93 0.00 -
DY 1.94 2.08 2.21 2.11 0.89 0.00 0.00 -
P/NAPS 0.75 0.82 0.78 0.71 0.91 1.17 1.69 -12.65%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 22/08/05 23/08/04 19/08/03 19/08/02 20/08/01 18/08/00 -
Price 2.65 2.50 2.30 2.09 2.12 2.77 3.40 -
P/RPS 5.82 5.79 5.13 5.28 5.44 7.47 0.00 -
P/EPS 42.74 44.64 30.26 45.43 68.39 106.54 0.00 -
EY 2.34 2.24 3.30 2.20 1.46 0.94 0.00 -
DY 1.89 2.00 2.17 1.91 0.94 0.00 0.00 -
P/NAPS 0.77 0.85 0.80 0.79 0.85 1.16 1.70 -12.36%

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