[NCB] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
12-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 32.16%
YoY- 15.31%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 202,097 195,007 196,729 192,700 179,026 194,106 180,172 1.93%
PBT 38,912 36,606 26,547 38,706 32,947 29,300 23,502 8.76%
Tax -12,601 -11,283 -9,394 -13,115 -10,754 -9,576 -8,226 7.36%
NP 26,311 25,323 17,153 25,591 22,193 19,724 15,276 9.48%
-
NP to SH 26,306 25,332 17,153 25,591 22,193 19,724 15,276 9.47%
-
Tax Rate 32.38% 30.82% 35.39% 33.88% 32.64% 32.68% 35.00% -
Total Cost 175,786 169,684 179,576 167,109 156,833 174,382 164,896 1.07%
-
Net Worth 1,695,797 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 1,121,831 7.12%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,695,797 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 1,121,831 7.12%
NOSH 469,750 469,111 463,594 473,907 472,191 469,619 477,374 -0.26%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.02% 12.99% 8.72% 13.28% 12.40% 10.16% 8.48% -
ROE 1.55% 1.54% 1.24% 1.88% 1.78% 1.71% 1.36% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 43.02 41.57 42.44 40.66 37.91 41.33 37.74 2.20%
EPS 5.60 5.40 3.70 5.40 4.70 4.20 3.20 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 3.50 2.98 2.88 2.64 2.45 2.35 7.41%
Adjusted Per Share Value based on latest NOSH - 473,907
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 42.68 41.19 41.55 40.70 37.81 41.00 38.05 1.93%
EPS 5.56 5.35 3.62 5.40 4.69 4.17 3.23 9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5816 3.4677 2.9178 2.8826 2.6328 2.43 2.3693 7.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.06 2.50 2.58 2.35 1.84 2.56 2.60 -
P/RPS 7.11 6.01 6.08 5.78 4.85 6.19 6.89 0.52%
P/EPS 54.64 46.30 69.73 43.52 39.15 60.95 81.25 -6.39%
EY 1.83 2.16 1.43 2.30 2.55 1.64 1.23 6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.71 0.87 0.82 0.70 1.04 1.11 -4.34%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/04/07 28/04/06 20/04/05 12/05/04 21/04/03 22/04/02 30/04/01 -
Price 2.90 2.60 2.58 2.20 1.82 2.61 2.45 -
P/RPS 6.74 6.25 6.08 5.41 4.80 6.31 6.49 0.63%
P/EPS 51.79 48.15 69.73 40.74 38.72 62.14 76.56 -6.30%
EY 1.93 2.08 1.43 2.45 2.58 1.61 1.31 6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.87 0.76 0.69 1.07 1.04 -4.27%

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