[NCB] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 40.96%
YoY- 68.4%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 222,501 212,451 201,551 212,946 184,317 186,040 172,867 4.29%
PBT 48,349 41,991 38,797 53,652 31,853 22,224 20,462 15.40%
Tax -15,740 -13,048 -12,647 -17,580 -10,432 -7,438 -8,343 11.15%
NP 32,609 28,943 26,150 36,072 21,421 14,786 12,119 17.92%
-
NP to SH 32,599 28,937 26,139 36,072 21,421 14,786 12,119 17.92%
-
Tax Rate 32.55% 31.07% 32.60% 32.77% 32.75% 33.47% 40.77% -
Total Cost 189,892 183,508 175,401 176,874 162,896 171,254 160,748 2.81%
-
Net Worth 1,658,296 1,610,204 1,372,297 1,366,939 1,238,692 1,182,880 1,109,354 6.92%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 23,622 23,336 23,338 23,731 18,626 9,539 - -
Div Payout % 72.46% 80.65% 89.29% 65.79% 86.96% 64.52% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,658,296 1,610,204 1,372,297 1,366,939 1,238,692 1,182,880 1,109,354 6.92%
NOSH 472,449 466,725 466,767 474,631 465,673 476,967 466,115 0.22%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.66% 13.62% 12.97% 16.94% 11.62% 7.95% 7.01% -
ROE 1.97% 1.80% 1.90% 2.64% 1.73% 1.25% 1.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.10 45.52 43.18 44.87 39.58 39.00 37.09 4.06%
EPS 6.90 6.20 5.60 7.60 4.60 3.10 2.60 17.65%
DPS 5.00 5.00 5.00 5.00 4.00 2.00 0.00 -
NAPS 3.51 3.45 2.94 2.88 2.66 2.48 2.38 6.68%
Adjusted Per Share Value based on latest NOSH - 474,631
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 46.99 44.87 42.57 44.97 38.93 39.29 36.51 4.29%
EPS 6.89 6.11 5.52 7.62 4.52 3.12 2.56 17.93%
DPS 4.99 4.93 4.93 5.01 3.93 2.01 0.00 -
NAPS 3.5024 3.4008 2.8983 2.887 2.6162 2.4983 2.343 6.92%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.99 2.58 2.40 2.26 1.90 2.25 2.79 -
P/RPS 6.35 5.67 5.56 5.04 4.80 5.77 7.52 -2.77%
P/EPS 43.33 41.61 42.86 29.74 41.30 72.58 107.31 -14.02%
EY 2.31 2.40 2.33 3.36 2.42 1.38 0.93 16.36%
DY 1.67 1.94 2.08 2.21 2.11 0.89 0.00 -
P/NAPS 0.85 0.75 0.82 0.78 0.71 0.91 1.17 -5.18%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 21/08/06 22/08/05 23/08/04 19/08/03 19/08/02 20/08/01 -
Price 2.86 2.65 2.50 2.30 2.09 2.12 2.77 -
P/RPS 6.07 5.82 5.79 5.13 5.28 5.44 7.47 -3.39%
P/EPS 41.45 42.74 44.64 30.26 45.43 68.39 106.54 -14.55%
EY 2.41 2.34 2.24 3.30 2.20 1.46 0.94 16.98%
DY 1.75 1.89 2.00 2.17 1.91 0.94 0.00 -
P/NAPS 0.81 0.77 0.85 0.80 0.79 0.85 1.16 -5.80%

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