[NCB] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
12-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -23.68%
YoY- -37.4%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 758,142 756,770 776,424 706,669 728,798 707,158 722,848 3.22%
PBT 110,301 103,048 117,200 78,561 90,150 87,928 94,008 11.23%
Tax -36,593 -34,028 -38,304 -34,911 -32,956 -33,138 -32,904 7.33%
NP 73,708 69,020 78,896 43,650 57,194 54,790 61,104 13.30%
-
NP to SH 73,708 69,020 78,896 43,650 57,194 54,790 61,104 13.30%
-
Tax Rate 33.18% 33.02% 32.68% 44.44% 36.56% 37.69% 35.00% -
Total Cost 684,434 687,750 697,528 663,019 671,604 652,368 661,744 2.27%
-
Net Worth 1,189,946 1,172,394 1,150,566 1,126,451 1,136,036 2,507,696 1,101,575 5.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 18,909 - 28,161 - - - -
Div Payout % - 27.40% - 64.52% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,189,946 1,172,394 1,150,566 1,126,451 1,136,036 2,507,696 1,101,575 5.27%
NOSH 468,483 472,739 469,619 469,354 471,384 1,053,653 468,755 -0.03%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.72% 9.12% 10.16% 6.18% 7.85% 7.75% 8.45% -
ROE 6.19% 5.89% 6.86% 3.88% 5.03% 2.18% 5.55% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 161.83 160.08 165.33 150.56 154.61 67.11 154.21 3.26%
EPS 15.73 14.60 16.80 9.30 12.13 5.20 0.00 -
DPS 0.00 4.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.54 2.48 2.45 2.40 2.41 2.38 2.35 5.31%
Adjusted Per Share Value based on latest NOSH - 471,500
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 160.12 159.83 163.98 149.25 153.92 149.35 152.67 3.22%
EPS 15.57 14.58 16.66 9.22 12.08 11.57 12.91 13.29%
DPS 0.00 3.99 0.00 5.95 0.00 0.00 0.00 -
NAPS 2.5132 2.4761 2.43 2.3791 2.3993 5.2963 2.3266 5.27%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.96 2.25 2.56 2.70 2.25 2.79 2.60 -
P/RPS 1.21 1.41 1.55 1.79 1.46 4.16 1.69 -19.95%
P/EPS 12.46 15.41 15.24 29.03 18.54 53.65 19.95 -26.91%
EY 8.03 6.49 6.56 3.44 5.39 1.86 5.01 36.91%
DY 0.00 1.78 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.77 0.91 1.04 1.13 0.93 1.17 1.11 -21.61%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/10/02 19/08/02 22/04/02 12/04/02 22/10/01 20/08/01 30/04/01 -
Price 1.80 2.12 2.61 2.60 2.36 2.77 2.45 -
P/RPS 1.11 1.32 1.58 1.73 1.53 4.13 1.59 -21.28%
P/EPS 11.44 14.52 15.54 27.96 19.45 53.27 18.80 -28.16%
EY 8.74 6.89 6.44 3.58 5.14 1.88 5.32 39.18%
DY 0.00 1.89 0.00 2.31 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 1.07 1.08 0.98 1.16 1.04 -22.44%

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