[NCB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 51.99%
YoY- -2.29%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 388,516 187,764 946,185 713,892 465,699 236,527 885,517 -42.28%
PBT 73,375 35,603 164,155 141,868 93,721 49,752 204,123 -49.47%
Tax -14,561 -5,731 -8,287 -46,152 -30,699 -16,162 -52,816 -57.67%
NP 58,814 29,872 155,868 95,716 63,022 33,590 151,307 -46.76%
-
NP to SH 58,730 29,868 155,615 95,491 62,826 33,492 151,279 -46.81%
-
Tax Rate 19.84% 16.10% 5.05% 32.53% 32.76% 32.49% 25.87% -
Total Cost 329,702 157,892 790,317 618,176 402,677 202,937 734,210 -41.38%
-
Net Worth 1,790,090 1,810,747 1,795,919 1,759,292 1,720,682 1,768,943 1,728,902 2.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 32,888 - 117,533 32,927 32,819 - 117,452 -57.23%
Div Payout % 56.00% - 75.53% 34.48% 52.24% - 77.64% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,790,090 1,810,747 1,795,919 1,759,292 1,720,682 1,768,943 1,728,902 2.34%
NOSH 469,840 466,687 470,135 470,399 468,850 471,718 469,810 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.14% 15.91% 16.47% 13.41% 13.53% 14.20% 17.09% -
ROE 3.28% 1.65% 8.66% 5.43% 3.65% 1.89% 8.75% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 82.69 40.23 201.26 151.76 99.33 50.14 188.48 -42.29%
EPS 12.50 6.40 33.10 20.30 13.40 7.10 32.20 -46.81%
DPS 7.00 0.00 25.00 7.00 7.00 0.00 25.00 -57.23%
NAPS 3.81 3.88 3.82 3.74 3.67 3.75 3.68 2.34%
Adjusted Per Share Value based on latest NOSH - 473,405
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 82.06 39.66 199.84 150.78 98.36 49.96 187.02 -42.28%
EPS 12.40 6.31 32.87 20.17 13.27 7.07 31.95 -46.82%
DPS 6.95 0.00 24.82 6.95 6.93 0.00 24.81 -57.22%
NAPS 3.7807 3.8244 3.793 3.7157 3.6341 3.7361 3.6515 2.34%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.76 2.83 2.33 2.97 3.10 3.14 3.04 -
P/RPS 3.34 7.03 1.16 1.96 3.12 6.26 1.61 62.73%
P/EPS 22.08 44.22 7.04 14.63 23.13 44.23 9.44 76.29%
EY 4.53 2.26 14.21 6.84 4.32 2.26 10.59 -43.25%
DY 2.54 0.00 10.73 2.36 2.26 0.00 8.22 -54.32%
P/NAPS 0.72 0.73 0.61 0.79 0.84 0.84 0.83 -9.05%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 20/04/09 23/02/09 24/10/08 21/08/08 30/04/08 21/02/08 -
Price 3.00 2.92 2.49 2.33 3.00 3.12 2.99 -
P/RPS 3.63 7.26 1.24 1.54 3.02 6.22 1.59 73.47%
P/EPS 24.00 45.63 7.52 11.48 22.39 43.94 9.29 88.38%
EY 4.17 2.19 13.29 8.71 4.47 2.28 10.77 -46.90%
DY 2.33 0.00 10.04 3.00 2.33 0.00 8.36 -57.36%
P/NAPS 0.79 0.75 0.65 0.62 0.82 0.83 0.81 -1.65%

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