[NCB] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
20-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -45.19%
YoY- -10.82%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 242,241 214,566 209,263 187,764 236,527 202,097 195,007 3.67%
PBT 58,787 36,671 45,070 35,603 49,752 38,912 36,606 8.20%
Tax -9,279 16 -4,135 -5,731 -16,162 -12,601 -11,283 -3.20%
NP 49,508 36,687 40,935 29,872 33,590 26,311 25,323 11.81%
-
NP to SH 49,508 36,732 40,837 29,868 33,492 26,306 25,332 11.80%
-
Tax Rate 15.78% -0.04% 9.17% 16.10% 32.49% 32.38% 30.82% -
Total Cost 192,733 177,879 168,328 157,892 202,937 175,786 169,684 2.14%
-
Net Worth 1,687,987 1,876,537 1,891,645 1,810,747 1,768,943 1,695,797 1,641,888 0.46%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,640 - - - - - - -
Div Payout % 5.33% - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,687,987 1,876,537 1,891,645 1,810,747 1,768,943 1,695,797 1,641,888 0.46%
NOSH 471,504 469,134 469,390 466,687 471,718 469,750 469,111 0.08%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.44% 17.10% 19.56% 15.91% 14.20% 13.02% 12.99% -
ROE 2.93% 1.96% 2.16% 1.65% 1.89% 1.55% 1.54% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 51.38 45.74 44.58 40.23 50.14 43.02 41.57 3.59%
EPS 10.50 7.80 8.70 6.40 7.10 5.60 5.40 11.70%
DPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 4.00 4.03 3.88 3.75 3.61 3.50 0.37%
Adjusted Per Share Value based on latest NOSH - 466,687
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 51.16 45.32 44.20 39.66 49.96 42.68 41.19 3.67%
EPS 10.46 7.76 8.62 6.31 7.07 5.56 5.35 11.81%
DPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5651 3.9633 3.9952 3.8244 3.7361 3.5816 3.4677 0.46%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.99 4.08 3.65 2.83 3.14 3.06 2.50 -
P/RPS 7.77 8.92 8.19 7.03 6.26 7.11 6.01 4.36%
P/EPS 38.00 52.11 41.95 44.22 44.23 54.64 46.30 -3.23%
EY 2.63 1.92 2.38 2.26 2.26 1.83 2.16 3.33%
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.02 0.91 0.73 0.84 0.85 0.71 7.72%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/04/11 29/04/10 20/04/09 30/04/08 23/04/07 28/04/06 -
Price 4.02 3.78 3.29 2.92 3.12 2.90 2.60 -
P/RPS 7.82 8.26 7.38 7.26 6.22 6.74 6.25 3.80%
P/EPS 38.29 48.28 37.82 45.63 43.94 51.79 48.15 -3.74%
EY 2.61 2.07 2.64 2.19 2.28 1.93 2.08 3.85%
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.95 0.82 0.75 0.83 0.80 0.74 7.14%

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