[NCB] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -21.0%
YoY- 148.58%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 201,260 192,608 180,136 178,399 160,070 191,827 39,222 -1.72%
PBT 34,749 21,806 31,975 23,961 12,125 6,097 8,242 -1.51%
Tax -8,270 -7,779 -12,611 -7,552 -5,524 2,226 1,421 -
NP 26,479 14,027 19,364 16,409 6,601 8,323 9,663 -1.06%
-
NP to SH 26,844 14,027 19,364 16,409 6,601 8,323 9,663 -1.08%
-
Tax Rate 23.80% 35.67% 39.44% 31.52% 45.56% -36.51% -17.24% -
Total Cost 174,781 178,581 160,772 161,990 153,469 183,504 29,559 -1.87%
-
Net Worth 1,605,930 1,369,970 1,331,865 926,000 1,131,600 1,126,052 299,929 -1.76%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 47,094 46,756 37,783 27,780 18,860 - 10,039 -1.62%
Div Payout % 175.44% 333.33% 195.12% 169.30% 285.71% - 103.90% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,605,930 1,369,970 1,331,865 926,000 1,131,600 1,126,052 299,929 -1.76%
NOSH 470,947 467,566 472,292 463,000 471,500 489,588 125,493 -1.39%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.16% 7.28% 10.75% 9.20% 4.12% 4.34% 24.64% -
ROE 1.67% 1.02% 1.45% 1.77% 0.58% 0.74% 3.22% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 42.74 41.19 38.14 38.53 33.95 39.18 31.25 -0.33%
EPS 5.70 3.00 4.10 3.50 1.40 1.70 7.70 0.32%
DPS 10.00 10.00 8.00 6.00 4.00 0.00 8.00 -0.23%
NAPS 3.41 2.93 2.82 2.00 2.40 2.30 2.39 -0.37%
Adjusted Per Share Value based on latest NOSH - 463,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 42.51 40.68 38.05 37.68 33.81 40.51 8.28 -1.72%
EPS 5.67 2.96 4.09 3.47 1.39 1.76 2.04 -1.08%
DPS 9.95 9.88 7.98 5.87 3.98 0.00 2.12 -1.63%
NAPS 3.3918 2.8934 2.8129 1.9557 2.39 2.3783 0.6335 -1.76%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.49 2.65 2.50 1.65 2.70 3.10 0.00 -
P/RPS 5.83 6.43 6.55 4.28 7.95 7.91 0.00 -100.00%
P/EPS 43.68 88.33 60.98 46.56 192.86 182.35 0.00 -100.00%
EY 2.29 1.13 1.64 2.15 0.52 0.55 0.00 -100.00%
DY 4.02 3.77 3.20 3.64 1.48 0.00 0.00 -100.00%
P/NAPS 0.73 0.90 0.89 0.83 1.13 1.35 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 06/03/06 21/02/05 24/02/04 24/02/03 12/04/02 26/02/01 20/04/00 -
Price 2.50 2.78 2.28 1.54 2.60 2.28 3.98 -
P/RPS 5.85 6.75 5.98 4.00 7.66 5.82 0.00 -100.00%
P/EPS 43.86 92.67 55.61 43.45 185.71 134.12 0.00 -100.00%
EY 2.28 1.08 1.80 2.30 0.54 0.75 0.00 -100.00%
DY 4.00 3.60 3.51 3.90 1.54 0.00 0.00 -100.00%
P/NAPS 0.73 0.95 0.81 0.77 1.08 0.99 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