[NCB] QoQ Cumulative 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- 87.59%
YoY- 6.66%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 187,764 946,185 713,892 465,699 236,527 885,517 655,934 -56.53%
PBT 35,603 164,155 141,868 93,721 49,752 204,123 145,268 -60.80%
Tax -5,731 -8,287 -46,152 -30,699 -16,162 -52,816 -47,541 -75.56%
NP 29,872 155,868 95,716 63,022 33,590 151,307 97,727 -54.59%
-
NP to SH 29,868 155,615 95,491 62,826 33,492 151,279 97,732 -54.59%
-
Tax Rate 16.10% 5.05% 32.53% 32.76% 32.49% 25.87% 32.73% -
Total Cost 157,892 790,317 618,176 402,677 202,937 734,210 558,207 -56.87%
-
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 32,927 32,819 - 117,452 23,493 -
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 1.65% 8.66% 5.43% 3.65% 1.89% 8.75% 5.78% -
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 40.23 201.26 151.76 99.33 50.14 188.48 139.60 -56.33%
EPS 6.40 33.10 20.30 13.40 7.10 32.20 20.80 -54.39%
DPS 0.00 25.00 7.00 7.00 0.00 25.00 5.00 -
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 39.66 199.84 150.78 98.36 49.96 187.02 138.54 -56.53%
EPS 6.31 32.87 20.17 13.27 7.07 31.95 20.64 -54.58%
DPS 0.00 24.82 6.95 6.93 0.00 24.81 4.96 -
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 7.03 1.16 1.96 3.12 6.26 1.61 2.11 122.91%
P/EPS 44.22 7.04 14.63 23.13 44.23 9.44 14.13 113.80%
EY 2.26 14.21 6.84 4.32 2.26 10.59 7.07 -53.21%
DY 0.00 10.73 2.36 2.26 0.00 8.22 1.70 -
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 7.26 1.24 1.54 3.02 6.22 1.59 2.13 126.31%
P/EPS 45.63 7.52 11.48 22.39 43.94 9.29 14.28 116.79%
EY 2.19 13.29 8.71 4.47 2.28 10.77 7.00 -53.88%
DY 0.00 10.04 3.00 2.33 0.00 8.36 1.68 -
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