[NCB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 46.65%
YoY- 15.61%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 424,598 202,097 834,002 617,740 407,458 195,007 806,576 -34.88%
PBT 87,261 38,912 165,320 116,071 78,597 36,606 136,938 -26.01%
Tax -28,341 -12,601 -49,156 -36,463 -24,331 -11,283 -41,498 -22.50%
NP 58,920 26,311 116,164 79,608 54,266 25,323 95,440 -27.56%
-
NP to SH 58,905 26,306 116,101 79,584 54,269 25,332 95,684 -27.69%
-
Tax Rate 32.48% 32.38% 29.73% 31.41% 30.96% 30.82% 30.30% -
Total Cost 365,678 175,786 717,838 538,132 353,192 169,684 711,136 -35.89%
-
Net Worth 1,654,052 1,695,797 1,668,658 1,652,898 1,628,070 1,641,888 1,607,302 1.93%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 23,562 - 124,561 23,545 23,595 - 70,702 -52.02%
Div Payout % 40.00% - 107.29% 29.59% 43.48% - 73.89% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,654,052 1,695,797 1,668,658 1,652,898 1,628,070 1,641,888 1,607,302 1.93%
NOSH 471,240 469,750 470,044 470,911 471,904 469,111 471,349 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.88% 13.02% 13.93% 12.89% 13.32% 12.99% 11.83% -
ROE 3.56% 1.55% 6.96% 4.81% 3.33% 1.54% 5.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 90.10 43.02 177.43 131.18 86.34 41.57 171.12 -34.87%
EPS 12.50 5.60 24.70 16.90 11.50 5.40 20.30 -27.68%
DPS 5.00 0.00 26.50 5.00 5.00 0.00 15.00 -52.02%
NAPS 3.51 3.61 3.55 3.51 3.45 3.50 3.41 1.95%
Adjusted Per Share Value based on latest NOSH - 468,796
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 89.68 42.68 176.14 130.47 86.06 41.19 170.35 -34.87%
EPS 12.44 5.56 24.52 16.81 11.46 5.35 20.21 -27.70%
DPS 4.98 0.00 26.31 4.97 4.98 0.00 14.93 -52.00%
NAPS 3.4934 3.5816 3.5243 3.491 3.4385 3.4677 3.3947 1.93%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.99 3.06 2.49 2.55 2.58 2.50 2.49 -
P/RPS 3.32 7.11 1.40 1.94 2.99 6.01 1.46 73.18%
P/EPS 23.92 54.64 10.08 15.09 22.43 46.30 12.27 56.24%
EY 4.18 1.83 9.92 6.63 4.46 2.16 8.15 -36.00%
DY 1.67 0.00 10.64 1.96 1.94 0.00 6.02 -57.56%
P/NAPS 0.85 0.85 0.70 0.73 0.75 0.71 0.73 10.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 23/04/07 28/02/07 19/10/06 21/08/06 28/04/06 06/03/06 -
Price 2.86 2.90 2.73 2.50 2.65 2.60 2.50 -
P/RPS 3.17 6.74 1.54 1.91 3.07 6.25 1.46 67.91%
P/EPS 22.88 51.79 11.05 14.79 23.04 48.15 12.32 51.25%
EY 4.37 1.93 9.05 6.76 4.34 2.08 8.12 -33.91%
DY 1.75 0.00 9.71 2.00 1.89 0.00 6.00 -56.11%
P/NAPS 0.81 0.80 0.77 0.71 0.77 0.74 0.73 7.19%

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