[NCB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
20-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -8.42%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 919,947 841,105 804,854 802,178 748,141 733,687 720,063 4.16%
PBT 214,952 167,626 146,997 137,880 145,298 110,334 85,536 16.58%
Tax -68,524 -50,474 -43,887 -46,048 -50,086 -36,175 -31,591 13.76%
NP 146,428 117,152 103,110 91,832 95,212 74,159 53,945 18.08%
-
NP to SH 146,307 117,075 103,363 91,832 95,212 74,159 53,945 18.07%
-
Tax Rate 31.88% 30.11% 29.86% 33.40% 34.47% 32.79% 36.93% -
Total Cost 773,519 723,953 701,744 710,346 652,929 659,528 666,118 2.52%
-
Net Worth 1,768,943 1,695,797 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 7.42%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 117,688 123,992 70,433 70,488 56,410 37,319 18,860 35.64%
Div Payout % 80.44% 105.91% 68.14% 76.76% 59.25% 50.32% 34.96% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,768,943 1,695,797 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 7.42%
NOSH 471,718 469,750 469,111 463,594 473,907 472,191 469,619 0.07%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 15.92% 13.93% 12.81% 11.45% 12.73% 10.11% 7.49% -
ROE 8.27% 6.90% 6.30% 6.65% 6.98% 5.95% 4.69% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 195.02 179.05 171.57 173.03 157.87 155.38 153.33 4.08%
EPS 31.02 24.92 22.03 19.81 20.09 15.71 11.49 17.98%
DPS 25.00 26.50 15.00 15.20 12.00 8.00 4.00 35.68%
NAPS 3.75 3.61 3.50 2.98 2.88 2.64 2.45 7.34%
Adjusted Per Share Value based on latest NOSH - 463,594
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 194.30 177.64 169.99 169.42 158.01 154.96 152.08 4.16%
EPS 30.90 24.73 21.83 19.40 20.11 15.66 11.39 18.07%
DPS 24.86 26.19 14.88 14.89 11.91 7.88 3.98 35.66%
NAPS 3.7361 3.5816 3.4677 2.9178 2.8826 2.6328 2.43 7.42%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.14 3.06 2.50 2.58 2.35 1.84 2.56 -
P/RPS 1.61 1.71 1.46 1.49 1.49 1.18 1.67 -0.60%
P/EPS 10.12 12.28 11.35 13.02 11.70 11.72 22.29 -12.32%
EY 9.88 8.14 8.81 7.68 8.55 8.54 4.49 14.03%
DY 7.96 8.66 6.00 5.89 5.11 4.35 1.56 31.17%
P/NAPS 0.84 0.85 0.71 0.87 0.82 0.70 1.04 -3.49%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/04/08 23/04/07 28/04/06 20/04/05 12/05/04 21/04/03 22/04/02 -
Price 3.12 2.90 2.60 2.58 2.20 1.82 2.61 -
P/RPS 1.60 1.62 1.52 1.49 1.39 1.17 1.70 -1.00%
P/EPS 10.06 11.64 11.80 13.02 10.95 11.59 22.72 -12.68%
EY 9.94 8.59 8.47 7.68 9.13 8.63 4.40 14.53%
DY 8.01 9.14 5.77 5.89 5.45 4.40 1.53 31.73%
P/NAPS 0.83 0.80 0.74 0.87 0.76 0.69 1.07 -4.14%

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