[NCB] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 86.95%
YoY- 29.99%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 214,566 887,893 658,826 437,103 209,263 831,415 606,847 -50.02%
PBT 36,671 200,149 149,781 95,454 45,070 167,986 129,452 -56.90%
Tax 16 -45,132 -33,161 -18,951 -4,135 -26,916 -26,119 -
NP 36,687 155,017 116,620 76,503 40,935 141,070 103,333 -49.89%
-
NP to SH 36,732 154,935 116,610 76,344 40,837 141,043 103,288 -49.83%
-
Tax Rate -0.04% 22.55% 22.14% 19.85% 9.17% 16.02% 20.18% -
Total Cost 177,879 732,876 542,206 360,600 168,328 690,345 503,514 -50.05%
-
Net Worth 1,876,537 1,821,099 1,899,614 1,861,474 1,891,645 1,847,663 1,839,375 1.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 174,110 32,914 32,988 - 131,640 33,014 -
Div Payout % - 112.38% 28.23% 43.21% - 93.33% 31.96% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,876,537 1,821,099 1,899,614 1,861,474 1,891,645 1,847,663 1,839,375 1.34%
NOSH 469,134 470,568 470,201 471,259 469,390 470,143 471,634 -0.35%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.10% 17.46% 17.70% 17.50% 19.56% 16.97% 17.03% -
ROE 1.96% 8.51% 6.14% 4.10% 2.16% 7.63% 5.62% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 45.74 188.69 140.12 92.75 44.58 176.84 128.67 -49.84%
EPS 7.80 32.90 24.80 16.20 8.70 30.00 21.90 -49.78%
DPS 0.00 37.00 7.00 7.00 0.00 28.00 7.00 -
NAPS 4.00 3.87 4.04 3.95 4.03 3.93 3.90 1.70%
Adjusted Per Share Value based on latest NOSH - 467,197
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 45.32 187.53 139.15 92.32 44.20 175.60 128.17 -50.02%
EPS 7.76 32.72 24.63 16.12 8.62 29.79 21.81 -49.82%
DPS 0.00 36.77 6.95 6.97 0.00 27.80 6.97 -
NAPS 3.9633 3.8462 4.012 3.9315 3.9952 3.9023 3.8848 1.34%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.08 3.68 3.60 3.35 3.65 3.11 2.96 -
P/RPS 8.92 1.95 2.57 3.61 8.19 1.76 2.30 147.04%
P/EPS 52.11 11.18 14.52 20.68 41.95 10.37 13.52 146.02%
EY 1.92 8.95 6.89 4.84 2.38 9.65 7.40 -59.35%
DY 0.00 10.05 1.94 2.09 0.00 9.00 2.36 -
P/NAPS 1.02 0.95 0.89 0.85 0.91 0.79 0.76 21.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/04/11 22/02/11 25/10/10 23/08/10 29/04/10 23/02/10 26/10/09 -
Price 3.78 3.87 3.66 3.72 3.29 3.24 3.04 -
P/RPS 8.26 2.05 2.61 4.01 7.38 1.83 2.36 130.69%
P/EPS 48.28 11.75 14.76 22.96 37.82 10.80 13.88 129.74%
EY 2.07 8.51 6.78 4.35 2.64 9.26 7.20 -56.47%
DY 0.00 9.56 1.91 1.88 0.00 8.64 2.30 -
P/NAPS 0.95 1.00 0.91 0.94 0.82 0.82 0.78 14.06%

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