[NCB] YoY TTM 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- 3.7%
YoY- 28.39%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 841,105 804,854 802,178 748,141 733,687 720,063 602,407 5.71%
PBT 167,626 146,997 137,880 145,298 110,334 85,536 72,292 15.03%
Tax -50,474 -43,887 -46,048 -50,086 -36,175 -31,591 -19,778 16.89%
NP 117,152 103,110 91,832 95,212 74,159 53,945 52,514 14.30%
-
NP to SH 117,075 103,363 91,832 95,212 74,159 53,945 52,514 14.28%
-
Tax Rate 30.11% 29.86% 33.40% 34.47% 32.79% 36.93% 27.36% -
Total Cost 723,953 701,744 710,346 652,929 659,528 666,118 549,893 4.68%
-
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 123,992 70,433 70,488 56,410 37,319 18,860 - -
Div Payout % 105.91% 68.14% 76.76% 59.25% 50.32% 34.96% - -
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 13.93% 12.81% 11.45% 12.73% 10.11% 7.49% 8.72% -
ROE 6.90% 6.30% 6.65% 6.98% 5.95% 4.69% 4.68% -
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 179.05 171.57 173.03 157.87 155.38 153.33 126.19 6.00%
EPS 24.92 22.03 19.81 20.09 15.71 11.49 11.00 14.59%
DPS 26.50 15.00 15.20 12.00 8.00 4.00 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 177.64 169.99 169.42 158.01 154.96 152.08 127.23 5.71%
EPS 24.73 21.83 19.40 20.11 15.66 11.39 11.09 14.29%
DPS 26.19 14.88 14.89 11.91 7.88 3.98 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 1.71 1.46 1.49 1.49 1.18 1.67 2.06 -3.05%
P/EPS 12.28 11.35 13.02 11.70 11.72 22.29 23.64 -10.33%
EY 8.14 8.81 7.68 8.55 8.54 4.49 4.23 11.52%
DY 8.66 6.00 5.89 5.11 4.35 1.56 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 1.62 1.52 1.49 1.39 1.17 1.70 1.94 -2.95%
P/EPS 11.64 11.80 13.02 10.95 11.59 22.72 22.27 -10.24%
EY 8.59 8.47 7.68 9.13 8.63 4.40 4.49 11.41%
DY 9.14 5.77 5.89 5.45 4.40 1.53 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