[NCB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -0.32%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 985,099 903,111 880,002 869,002 926,618 851,155 815,754 3.19%
PBT 234,180 178,088 190,065 147,443 210,572 173,984 150,191 7.67%
Tax -49,409 -43,683 -31,306 -1,416 -67,321 -53,166 -44,288 1.83%
NP 184,771 134,405 158,759 146,027 143,251 120,818 105,903 9.71%
-
NP to SH 184,761 134,430 158,657 145,886 143,042 120,737 106,161 9.66%
-
Tax Rate 21.10% 24.53% 16.47% 0.96% 31.97% 30.56% 29.49% -
Total Cost 800,328 768,706 721,243 722,975 783,367 730,337 709,851 2.01%
-
Net Worth 1,409,062 1,406,880 1,845,429 1,802,692 1,736,383 1,658,296 1,610,204 -2.19%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 310,994 174,618 131,810 117,675 127,184 124,278 70,431 28.05%
Div Payout % 168.32% 129.90% 83.08% 80.66% 88.91% 102.93% 66.34% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,409,062 1,406,880 1,845,429 1,802,692 1,736,383 1,658,296 1,610,204 -2.19%
NOSH 470,126 468,960 467,197 473,147 473,129 472,449 466,725 0.12%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.76% 14.88% 18.04% 16.80% 15.46% 14.19% 12.98% -
ROE 13.11% 9.56% 8.60% 8.09% 8.24% 7.28% 6.59% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 209.54 192.58 188.36 183.66 195.85 180.16 174.78 3.06%
EPS 39.30 28.67 33.96 30.83 30.23 25.56 22.75 9.52%
DPS 66.00 37.00 28.00 25.00 27.00 26.50 15.00 27.98%
NAPS 2.9972 3.00 3.95 3.81 3.67 3.51 3.45 -2.31%
Adjusted Per Share Value based on latest NOSH - 473,147
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 208.06 190.74 185.86 183.54 195.70 179.77 172.29 3.19%
EPS 39.02 28.39 33.51 30.81 30.21 25.50 22.42 9.66%
DPS 65.68 36.88 27.84 24.85 26.86 26.25 14.88 28.04%
NAPS 2.976 2.9714 3.8976 3.8073 3.6673 3.5024 3.4008 -2.19%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.34 4.23 3.35 2.76 3.10 2.99 2.58 -
P/RPS 2.07 2.20 1.78 1.50 1.58 1.66 1.48 5.74%
P/EPS 11.04 14.76 9.86 8.95 10.25 11.70 11.34 -0.44%
EY 9.06 6.78 10.14 11.17 9.75 8.55 8.82 0.44%
DY 15.21 8.75 8.36 9.06 8.71 8.86 5.81 17.38%
P/NAPS 1.45 1.41 0.85 0.72 0.84 0.85 0.75 11.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 23/08/10 24/08/09 21/08/08 20/08/07 21/08/06 -
Price 4.27 3.76 3.72 3.00 3.00 2.86 2.65 -
P/RPS 2.04 1.95 1.97 1.63 1.53 1.59 1.52 5.02%
P/EPS 10.87 13.12 10.95 9.73 9.92 11.19 11.65 -1.14%
EY 9.20 7.62 9.13 10.28 10.08 8.94 8.58 1.16%
DY 15.46 9.84 7.53 8.33 9.00 9.27 5.66 18.21%
P/NAPS 1.42 1.25 0.94 0.79 0.82 0.81 0.77 10.72%

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