[NCB] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 35.25%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 195,007 196,729 192,700 179,026 194,106 180,172 41,661 29.32%
PBT 36,606 26,547 38,706 32,947 29,300 23,502 10,568 22.99%
Tax -11,283 -9,394 -13,115 -10,754 -9,576 -8,226 -3,132 23.80%
NP 25,323 17,153 25,591 22,193 19,724 15,276 7,436 22.64%
-
NP to SH 25,332 17,153 25,591 22,193 19,724 15,276 7,436 22.65%
-
Tax Rate 30.82% 35.39% 33.88% 32.64% 32.68% 35.00% 29.64% -
Total Cost 169,684 179,576 167,109 156,833 174,382 164,896 34,225 30.56%
-
Net Worth 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 1,121,831 316,671 31.54%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 1,121,831 316,671 31.54%
NOSH 469,111 463,594 473,907 472,191 469,619 477,374 128,206 24.12%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.99% 8.72% 13.28% 12.40% 10.16% 8.48% 17.85% -
ROE 1.54% 1.24% 1.88% 1.78% 1.71% 1.36% 2.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 41.57 42.44 40.66 37.91 41.33 37.74 32.50 4.18%
EPS 5.40 3.70 5.40 4.70 4.20 3.20 5.80 -1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 2.98 2.88 2.64 2.45 2.35 2.47 5.97%
Adjusted Per Share Value based on latest NOSH - 472,191
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 41.19 41.55 40.70 37.81 41.00 38.05 8.80 29.32%
EPS 5.35 3.62 5.40 4.69 4.17 3.23 1.57 22.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4677 2.9178 2.8826 2.6328 2.43 2.3693 0.6688 31.54%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.50 2.58 2.35 1.84 2.56 2.60 4.30 -
P/RPS 6.01 6.08 5.78 4.85 6.19 6.89 13.23 -12.31%
P/EPS 46.30 69.73 43.52 39.15 60.95 81.25 74.14 -7.54%
EY 2.16 1.43 2.30 2.55 1.64 1.23 1.35 8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.82 0.70 1.04 1.11 1.74 -13.87%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/04/06 20/04/05 12/05/04 21/04/03 22/04/02 30/04/01 20/04/00 -
Price 2.60 2.58 2.20 1.82 2.61 2.45 3.98 -
P/RPS 6.25 6.08 5.41 4.80 6.31 6.49 12.25 -10.60%
P/EPS 48.15 69.73 40.74 38.72 62.14 76.56 68.62 -5.73%
EY 2.08 1.43 2.45 2.58 1.61 1.31 1.46 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.76 0.69 1.07 1.04 1.61 -12.14%

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