[NCB] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 40.48%
YoY- 34.0%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 207,036 199,895 190,988 190,222 193,020 185,336 42,560 -1.66%
PBT 36,845 35,875 42,764 31,202 23,649 30,951 11,895 -1.19%
Tax -11,687 -11,295 -13,928 -10,431 -8,148 -10,214 0 -100.00%
NP 25,158 24,580 28,836 20,771 15,501 20,737 11,895 -0.79%
-
NP to SH 25,048 24,580 28,836 20,771 15,501 20,737 11,895 -0.78%
-
Tax Rate 31.72% 31.48% 32.57% 33.43% 34.45% 33.00% 0.00% -
Total Cost 181,878 175,315 162,152 169,451 177,519 164,599 30,665 -1.87%
-
Net Worth 1,417,811 1,394,442 1,276,347 1,199,053 1,132,042 1,105,032 301,424 -1.63%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,417,811 1,394,442 1,276,347 1,199,053 1,132,042 1,105,032 301,424 -1.63%
NOSH 472,603 472,692 472,721 472,068 469,727 470,226 126,542 -1.39%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.15% 12.30% 15.10% 10.92% 8.03% 11.19% 27.95% -
ROE 1.77% 1.76% 2.26% 1.73% 1.37% 1.88% 3.95% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 43.81 42.29 40.40 40.30 41.09 39.41 33.63 -0.28%
EPS 5.30 5.20 6.10 4.40 3.30 4.41 9.40 0.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.95 2.70 2.54 2.41 2.35 2.382 -0.24%
Adjusted Per Share Value based on latest NOSH - 472,068
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 43.73 42.22 40.34 40.18 40.77 39.14 8.99 -1.66%
EPS 5.29 5.19 6.09 4.39 3.27 4.38 2.51 -0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9945 2.9451 2.6957 2.5324 2.3909 2.3339 0.6366 -1.63%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.50 2.43 2.20 1.96 2.25 3.16 0.00 -
P/RPS 5.71 5.75 5.45 4.86 5.48 8.02 0.00 -100.00%
P/EPS 47.17 46.73 36.07 44.55 68.18 71.66 0.00 -100.00%
EY 2.12 2.14 2.77 2.24 1.47 1.40 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.81 0.77 0.93 1.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/10/05 20/10/04 28/10/03 28/10/02 22/10/01 18/10/00 21/10/99 -
Price 2.45 2.51 2.30 1.80 2.36 2.99 0.00 -
P/RPS 5.59 5.94 5.69 4.47 5.74 7.59 0.00 -100.00%
P/EPS 46.23 48.27 37.70 40.91 71.52 67.80 0.00 -100.00%
EY 2.16 2.07 2.65 2.44 1.40 1.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.85 0.71 0.98 1.27 0.00 -100.00%

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