[NCB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -15.27%
YoY- -30.71%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 224,776 238,494 229,067 224,568 232,293 229,583 211,606 1.01%
PBT -1,601 51,299 40,729 38,534 25,921 58,844 49,249 -
Tax -4,461 -6,587 -11,971 -797 28,598 -17,422 -12,693 -15.98%
NP -6,062 44,712 28,758 37,737 54,519 41,422 36,556 -
-
NP to SH -6,062 44,604 28,686 37,755 54,491 41,389 36,517 -
-
Tax Rate - 12.84% 29.39% 2.07% -110.33% 29.61% 25.77% -
Total Cost 230,838 193,782 200,309 186,831 177,774 188,161 175,050 4.71%
-
Net Worth 1,408,680 1,629,219 1,890,545 1,854,714 1,794,444 1,730,812 1,661,991 -2.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,739 46,951 141,790 99,106 84,554 94,065 100,655 -30.07%
Div Payout % 0.00% 105.26% 494.29% 262.50% 155.17% 227.27% 275.64% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,408,680 1,629,219 1,890,545 1,854,714 1,794,444 1,730,812 1,661,991 -2.71%
NOSH 469,560 469,515 472,636 471,937 469,749 470,329 468,166 0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.70% 18.75% 12.55% 16.80% 23.47% 18.04% 17.28% -
ROE -0.43% 2.74% 1.52% 2.04% 3.04% 2.39% 2.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 47.87 50.80 48.47 47.58 49.45 48.81 45.20 0.96%
EPS -1.30 9.50 6.10 8.00 11.60 8.80 7.80 -
DPS 2.50 10.00 30.00 21.00 18.00 20.00 21.50 -30.11%
NAPS 3.00 3.47 4.00 3.93 3.82 3.68 3.55 -2.76%
Adjusted Per Share Value based on latest NOSH - 471,937
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 47.47 50.37 48.38 47.43 49.06 48.49 44.69 1.00%
EPS -1.28 9.42 6.06 7.97 11.51 8.74 7.71 -
DPS 2.48 9.92 29.95 20.93 17.86 19.87 21.26 -30.07%
NAPS 2.9752 3.441 3.9929 3.9172 3.7899 3.6555 3.5102 -2.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.41 3.77 3.68 3.11 2.33 3.04 2.49 -
P/RPS 9.21 7.42 7.59 6.54 4.71 6.23 5.51 8.93%
P/EPS -341.60 39.68 60.63 38.88 20.09 34.55 31.92 -
EY -0.29 2.52 1.65 2.57 4.98 2.89 3.13 -
DY 0.57 2.65 8.15 6.75 7.73 6.58 8.63 -36.39%
P/NAPS 1.47 1.09 0.92 0.79 0.61 0.83 0.70 13.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 21/02/12 22/02/11 23/02/10 23/02/09 21/02/08 28/02/07 -
Price 4.75 3.90 3.87 3.24 2.49 2.99 2.73 -
P/RPS 9.92 7.68 7.99 6.81 5.04 6.13 6.04 8.61%
P/EPS -367.93 41.05 63.76 40.50 21.47 33.98 35.00 -
EY -0.27 2.44 1.57 2.47 4.66 2.94 2.86 -
DY 0.53 2.56 7.75 6.48 7.23 6.69 7.88 -36.20%
P/NAPS 1.58 1.12 0.97 0.82 0.65 0.81 0.77 12.71%

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