[NCB] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.1%
YoY- 53.38%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 221,723 218,331 248,193 231,336 214,951 207,036 199,895 1.74%
PBT 54,327 56,077 48,147 58,007 37,474 36,845 35,875 7.15%
Tax -14,210 -11,558 -15,453 -19,200 -12,132 -11,687 -11,295 3.89%
NP 40,117 44,519 32,694 38,807 25,342 25,158 24,580 8.50%
-
NP to SH 40,266 44,558 32,665 38,827 25,315 25,048 24,580 8.56%
-
Tax Rate 26.16% 20.61% 32.10% 33.10% 32.37% 31.72% 31.48% -
Total Cost 181,606 173,812 215,499 192,529 189,609 181,878 175,315 0.58%
-
Net Worth 1,913,819 1,829,223 1,770,537 1,684,062 1,645,474 1,417,811 1,394,442 5.41%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,913,819 1,829,223 1,770,537 1,684,062 1,645,474 1,417,811 1,394,442 5.41%
NOSH 473,717 469,031 473,405 467,795 468,796 472,603 472,692 0.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.09% 20.39% 13.17% 16.78% 11.79% 12.15% 12.30% -
ROE 2.10% 2.44% 1.84% 2.31% 1.54% 1.77% 1.76% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 46.80 46.55 52.43 49.45 45.85 43.81 42.29 1.70%
EPS 8.50 9.50 6.90 8.30 5.40 5.30 5.20 8.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 3.90 3.74 3.60 3.51 3.00 2.95 5.37%
Adjusted Per Share Value based on latest NOSH - 467,795
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 46.83 46.11 52.42 48.86 45.40 43.73 42.22 1.74%
EPS 8.50 9.41 6.90 8.20 5.35 5.29 5.19 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.042 3.8634 3.7394 3.5568 3.4753 2.9945 2.9451 5.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.60 2.96 2.97 2.94 2.55 2.50 2.43 -
P/RPS 7.69 6.36 5.67 5.95 5.56 5.71 5.75 4.96%
P/EPS 42.35 31.16 43.04 35.42 47.22 47.17 46.73 -1.62%
EY 2.36 3.21 2.32 2.82 2.12 2.12 2.14 1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.76 0.79 0.82 0.73 0.83 0.82 1.37%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/10/10 26/10/09 24/10/08 01/11/07 19/10/06 24/10/05 20/10/04 -
Price 3.66 3.04 2.33 2.97 2.50 2.45 2.51 -
P/RPS 7.82 6.53 4.44 6.01 5.45 5.59 5.94 4.68%
P/EPS 43.06 32.00 33.77 35.78 46.30 46.23 48.27 -1.88%
EY 2.32 3.13 2.96 2.79 2.16 2.16 2.07 1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 0.62 0.83 0.71 0.82 0.85 1.14%

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