[NCB] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -6.21%
YoY- 6.66%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 751,056 946,185 951,856 931,398 946,108 885,517 874,578 -9.64%
PBT 142,412 164,155 189,157 187,442 199,008 204,123 193,690 -18.52%
Tax -22,924 -8,287 -61,536 -61,398 -64,648 -52,816 -63,388 -49.20%
NP 119,488 155,868 127,621 126,044 134,360 151,307 130,302 -5.60%
-
NP to SH 119,472 155,615 127,321 125,652 133,968 151,279 130,309 -5.61%
-
Tax Rate 16.10% 5.05% 32.53% 32.76% 32.49% 25.87% 32.73% -
Total Cost 631,568 790,317 824,234 805,354 811,748 734,210 744,276 -10.36%
-
Net Worth 1,810,747 1,795,919 1,759,292 1,720,682 1,768,943 1,728,902 1,691,515 4.64%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 117,533 43,903 65,639 - 117,452 31,324 -
Div Payout % - 75.53% 34.48% 52.24% - 77.64% 24.04% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,810,747 1,795,919 1,759,292 1,720,682 1,768,943 1,728,902 1,691,515 4.64%
NOSH 466,687 470,135 470,399 468,850 471,718 469,810 469,865 -0.45%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 15.91% 16.47% 13.41% 13.53% 14.20% 17.09% 14.90% -
ROE 6.60% 8.66% 7.24% 7.30% 7.57% 8.75% 7.70% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 160.93 201.26 202.35 198.66 200.57 188.48 186.13 -9.23%
EPS 25.60 33.10 27.07 26.80 28.40 32.20 27.73 -5.18%
DPS 0.00 25.00 9.33 14.00 0.00 25.00 6.67 -
NAPS 3.88 3.82 3.74 3.67 3.75 3.68 3.60 5.11%
Adjusted Per Share Value based on latest NOSH - 473,129
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 158.63 199.84 201.03 196.71 199.82 187.02 184.71 -9.64%
EPS 25.23 32.87 26.89 26.54 28.29 31.95 27.52 -5.62%
DPS 0.00 24.82 9.27 13.86 0.00 24.81 6.62 -
NAPS 3.8244 3.793 3.7157 3.6341 3.7361 3.6515 3.5725 4.64%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.83 2.33 2.97 3.10 3.14 3.04 2.94 -
P/RPS 1.76 1.16 1.47 1.56 1.57 1.61 1.58 7.45%
P/EPS 11.05 7.04 10.97 11.57 11.06 9.44 10.60 2.80%
EY 9.05 14.21 9.11 8.65 9.04 10.59 9.43 -2.70%
DY 0.00 10.73 3.14 4.52 0.00 8.22 2.27 -
P/NAPS 0.73 0.61 0.79 0.84 0.84 0.83 0.82 -7.45%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/04/09 23/02/09 24/10/08 21/08/08 30/04/08 21/02/08 01/11/07 -
Price 2.92 2.49 2.33 3.00 3.12 2.99 2.97 -
P/RPS 1.81 1.24 1.15 1.51 1.56 1.59 1.60 8.56%
P/EPS 11.41 7.52 8.61 11.19 10.99 9.29 10.71 4.30%
EY 8.77 13.29 11.62 8.93 9.10 10.77 9.34 -4.10%
DY 0.00 10.04 4.01 4.67 0.00 8.36 2.24 -
P/NAPS 0.75 0.65 0.62 0.82 0.83 0.81 0.83 -6.52%

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