[NCB] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
27-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -181.93%
YoY- -108.45%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 218,407 199,509 224,558 252,948 242,961 221,723 218,331 0.00%
PBT 17,032 -2,550 33,570 51,838 60,946 54,327 56,077 -18.00%
Tax -6,142 247 -6,305 -6,671 -15,057 -14,210 -11,558 -9.99%
NP 10,890 -2,303 27,265 45,167 45,889 40,117 44,519 -20.90%
-
NP to SH 10,890 -2,303 27,265 45,167 45,987 40,266 44,558 -20.92%
-
Tax Rate 36.06% - 18.78% 12.87% 24.71% 26.16% 20.61% -
Total Cost 207,517 201,812 197,293 207,781 197,072 181,606 173,812 2.99%
-
Net Worth 1,420,292 1,363,376 1,484,673 1,455,318 1,402,931 1,913,819 1,829,223 -4.12%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 32,934 - - - -
Div Payout % - - - 72.92% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,420,292 1,363,376 1,484,673 1,455,318 1,402,931 1,913,819 1,829,223 -4.12%
NOSH 473,478 460,600 470,086 470,489 467,643 473,717 469,031 0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.99% -1.15% 12.14% 17.86% 18.89% 18.09% 20.39% -
ROE 0.77% -0.17% 1.84% 3.10% 3.28% 2.10% 2.44% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.13 43.32 47.77 53.76 51.95 46.80 46.55 -0.15%
EPS 2.30 -0.50 5.80 9.60 9.80 8.50 9.50 -21.04%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.9997 2.96 3.1583 3.0932 3.00 4.04 3.90 -4.27%
Adjusted Per Share Value based on latest NOSH - 460,600
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.13 42.14 47.43 53.42 51.31 46.83 46.11 0.00%
EPS 2.30 -0.49 5.76 9.54 9.71 8.50 9.41 -20.91%
DPS 0.00 0.00 0.00 6.96 0.00 0.00 0.00 -
NAPS 2.9997 2.8795 3.1357 3.0737 2.963 4.042 3.8634 -4.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.16 2.85 3.90 4.25 3.56 3.60 2.96 -
P/RPS 9.02 6.58 8.16 7.91 6.85 7.69 6.36 5.99%
P/EPS 180.87 -570.00 67.24 44.27 36.20 42.35 31.16 34.04%
EY 0.55 -0.18 1.49 2.26 2.76 2.36 3.21 -25.46%
DY 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
P/NAPS 1.39 0.96 1.23 1.37 1.19 0.89 0.76 10.58%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/10/15 27/10/14 28/10/13 29/10/12 24/10/11 25/10/10 26/10/09 -
Price 4.26 2.62 3.70 4.34 3.86 3.66 3.04 -
P/RPS 9.24 6.05 7.75 8.07 7.43 7.82 6.53 5.95%
P/EPS 185.22 -524.00 63.79 45.21 39.25 43.06 32.00 33.97%
EY 0.54 -0.19 1.57 2.21 2.55 2.32 3.13 -25.37%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 1.42 0.89 1.17 1.40 1.29 0.91 0.78 10.49%

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