[NCB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 8.95%
YoY- 42.72%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 815,754 790,783 776,770 731,964 733,236 730,742 167,975 30.11%
PBT 150,191 123,025 167,097 119,963 87,298 81,012 42,447 23.43%
Tax -44,288 -41,115 -57,234 -39,169 -30,686 -24,557 -5,275 42.54%
NP 105,903 81,910 109,863 80,794 56,612 56,455 37,172 19.05%
-
NP to SH 106,161 81,899 109,863 80,794 56,612 56,455 37,172 19.10%
-
Tax Rate 29.49% 33.42% 34.25% 32.65% 35.15% 30.31% 12.43% -
Total Cost 709,851 708,873 666,907 651,170 676,624 674,287 130,803 32.54%
-
Net Worth 1,610,204 1,372,297 1,366,939 1,238,692 1,182,880 1,109,354 329,716 30.23%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 70,431 70,095 61,514 46,406 28,399 - 10,039 38.34%
Div Payout % 66.34% 85.59% 55.99% 57.44% 50.16% - 27.01% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,610,204 1,372,297 1,366,939 1,238,692 1,182,880 1,109,354 329,716 30.23%
NOSH 466,725 466,767 474,631 465,673 476,967 466,115 129,809 23.76%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.98% 10.36% 14.14% 11.04% 7.72% 7.73% 22.13% -
ROE 6.59% 5.97% 8.04% 6.52% 4.79% 5.09% 11.27% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 174.78 169.42 163.66 157.18 153.73 156.77 129.40 5.13%
EPS 22.75 17.55 23.15 17.35 11.87 12.11 28.64 -3.76%
DPS 15.00 15.00 13.00 10.00 6.00 0.00 7.73 11.67%
NAPS 3.45 2.94 2.88 2.66 2.48 2.38 2.54 5.23%
Adjusted Per Share Value based on latest NOSH - 465,673
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 172.29 167.02 164.06 154.59 154.86 154.33 35.48 30.11%
EPS 22.42 17.30 23.20 17.06 11.96 11.92 7.85 19.10%
DPS 14.88 14.80 12.99 9.80 6.00 0.00 2.12 38.35%
NAPS 3.4008 2.8983 2.887 2.6162 2.4983 2.343 0.6964 30.23%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.58 2.40 2.26 1.90 2.25 2.79 3.38 -
P/RPS 1.48 1.42 1.38 1.21 1.46 1.78 2.61 -9.01%
P/EPS 11.34 13.68 9.76 10.95 18.96 23.04 11.80 -0.66%
EY 8.82 7.31 10.24 9.13 5.28 4.34 8.47 0.67%
DY 5.81 6.25 5.75 5.26 2.67 0.00 2.29 16.77%
P/NAPS 0.75 0.82 0.78 0.71 0.91 1.17 1.33 -9.10%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 22/08/05 23/08/04 19/08/03 19/08/02 20/08/01 18/08/00 -
Price 2.65 2.50 2.30 2.09 2.12 2.77 3.40 -
P/RPS 1.52 1.48 1.41 1.33 1.38 1.77 2.63 -8.72%
P/EPS 11.65 14.25 9.94 12.05 17.86 22.87 11.87 -0.31%
EY 8.58 7.02 10.06 8.30 5.60 4.37 8.42 0.31%
DY 5.66 6.00 5.65 4.78 2.83 0.00 2.27 16.43%
P/NAPS 0.77 0.85 0.80 0.79 0.85 1.16 1.34 -8.81%

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