[NCB] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.37%
YoY- -1.61%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 261,403 237,755 227,840 200,752 229,172 222,501 212,451 3.51%
PBT 63,148 46,361 50,384 37,772 43,969 48,349 41,991 7.03%
Tax -18,486 -17,518 -14,816 -8,830 -14,537 -15,740 -13,048 5.97%
NP 44,662 28,843 35,568 28,942 29,432 32,609 28,943 7.49%
-
NP to SH 44,662 28,746 35,507 28,862 29,334 32,599 28,937 7.49%
-
Tax Rate 29.27% 37.79% 29.41% 23.38% 33.06% 32.55% 31.07% -
Total Cost 216,741 208,912 192,272 171,810 199,740 189,892 183,508 2.81%
-
Net Worth 1,409,062 1,406,880 1,845,429 1,802,692 1,736,383 1,658,296 1,610,204 -2.19%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 32,827 32,703 33,120 33,119 23,622 23,336 -
Div Payout % - 114.20% 92.11% 114.75% 112.90% 72.46% 80.65% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,409,062 1,406,880 1,845,429 1,802,692 1,736,383 1,658,296 1,610,204 -2.19%
NOSH 470,126 468,960 467,197 473,147 473,129 472,449 466,725 0.12%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.09% 12.13% 15.61% 14.42% 12.84% 14.66% 13.62% -
ROE 3.17% 2.04% 1.92% 1.60% 1.69% 1.97% 1.80% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 55.60 50.70 48.77 42.43 48.44 47.10 45.52 3.38%
EPS 9.50 6.10 7.60 6.10 6.20 6.90 6.20 7.36%
DPS 0.00 7.00 7.00 7.00 7.00 5.00 5.00 -
NAPS 2.9972 3.00 3.95 3.81 3.67 3.51 3.45 -2.31%
Adjusted Per Share Value based on latest NOSH - 473,147
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 55.21 50.21 48.12 42.40 48.40 46.99 44.87 3.51%
EPS 9.43 6.07 7.50 6.10 6.20 6.89 6.11 7.49%
DPS 0.00 6.93 6.91 7.00 6.99 4.99 4.93 -
NAPS 2.976 2.9714 3.8976 3.8073 3.6673 3.5024 3.4008 -2.19%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.34 4.23 3.35 2.76 3.10 2.99 2.58 -
P/RPS 7.81 8.34 6.87 6.50 6.40 6.35 5.67 5.47%
P/EPS 45.68 69.01 44.08 45.25 50.00 43.33 41.61 1.56%
EY 2.19 1.45 2.27 2.21 2.00 2.31 2.40 -1.51%
DY 0.00 1.65 2.09 2.54 2.26 1.67 1.94 -
P/NAPS 1.45 1.41 0.85 0.72 0.84 0.85 0.75 11.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 23/08/10 24/08/09 21/08/08 20/08/07 21/08/06 -
Price 4.27 3.76 3.72 3.00 3.00 2.86 2.65 -
P/RPS 7.68 7.42 7.63 7.07 6.19 6.07 5.82 4.72%
P/EPS 44.95 61.34 48.95 49.18 48.39 41.45 42.74 0.84%
EY 2.22 1.63 2.04 2.03 2.07 2.41 2.34 -0.87%
DY 0.00 1.86 1.88 2.33 2.33 1.75 1.89 -
P/NAPS 1.42 1.25 0.94 0.79 0.82 0.81 0.77 10.72%

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