[NCB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 66.12%
YoY- 31.06%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 405,646 192,700 734,467 554,331 363,343 179,026 747,006 -33.46%
PBT 92,358 38,706 139,539 107,564 64,800 32,947 106,607 -9.12%
Tax -30,695 -13,115 -47,725 -35,114 -21,186 -10,754 -34,346 -7.22%
NP 61,663 25,591 91,814 72,450 43,614 22,193 72,261 -10.04%
-
NP to SH 61,663 25,591 91,814 72,450 43,614 22,193 72,261 -10.04%
-
Tax Rate 33.23% 33.88% 34.20% 32.64% 32.69% 32.64% 32.22% -
Total Cost 343,983 167,109 642,653 481,881 319,729 156,833 674,745 -36.20%
-
Net Worth 1,355,644 1,364,853 1,327,771 1,270,227 1,247,454 1,246,585 1,244,806 5.85%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 23,535 - 56,500 18,818 11,724 - 37,721 -27.00%
Div Payout % 38.17% - 61.54% 25.97% 26.88% - 52.20% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,355,644 1,364,853 1,327,771 1,270,227 1,247,454 1,246,585 1,244,806 5.85%
NOSH 470,709 473,907 470,841 470,454 468,967 472,191 471,517 -0.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.20% 13.28% 12.50% 13.07% 12.00% 12.40% 9.67% -
ROE 4.55% 1.88% 6.91% 5.70% 3.50% 1.78% 5.81% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 86.18 40.66 155.99 117.83 77.48 37.91 158.43 -33.38%
EPS 13.10 5.40 19.50 15.40 9.30 4.70 15.40 -10.23%
DPS 5.00 0.00 12.00 4.00 2.50 0.00 8.00 -26.92%
NAPS 2.88 2.88 2.82 2.70 2.66 2.64 2.64 5.97%
Adjusted Per Share Value based on latest NOSH - 472,721
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 85.67 40.70 155.12 117.08 76.74 37.81 157.77 -33.46%
EPS 13.02 5.40 19.39 15.30 9.21 4.69 15.26 -10.05%
DPS 4.97 0.00 11.93 3.97 2.48 0.00 7.97 -27.03%
NAPS 2.8632 2.8826 2.8043 2.6828 2.6347 2.6328 2.6291 5.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.26 2.35 2.50 2.20 1.90 1.84 1.65 -
P/RPS 2.62 5.78 1.60 1.87 2.45 4.85 1.04 85.24%
P/EPS 17.25 43.52 12.82 14.29 20.43 39.15 10.77 36.93%
EY 5.80 2.30 7.80 7.00 4.89 2.55 9.29 -26.97%
DY 2.21 0.00 4.80 1.82 1.32 0.00 4.85 -40.81%
P/NAPS 0.78 0.82 0.89 0.81 0.71 0.70 0.62 16.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 12/05/04 24/02/04 28/10/03 19/08/03 21/04/03 24/02/03 -
Price 2.30 2.20 2.28 2.30 2.09 1.82 1.54 -
P/RPS 2.67 5.41 1.46 1.95 2.70 4.80 0.97 96.52%
P/EPS 17.56 40.74 11.69 14.94 22.47 38.72 10.05 45.11%
EY 5.70 2.45 8.55 6.70 4.45 2.58 9.95 -31.04%
DY 2.17 0.00 5.26 1.74 1.20 0.00 5.19 -44.11%
P/NAPS 0.80 0.76 0.81 0.85 0.79 0.69 0.58 23.93%

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