[NCB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 51.27%
YoY- 19.56%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 466,386 230,906 981,368 756,592 503,644 242,241 928,016 -36.81%
PBT 58,394 46,875 172,058 173,659 121,821 58,787 190,153 -54.51%
Tax -29,128 -11,938 -28,439 -40,396 -33,725 -9,279 -31,164 -4.40%
NP 29,266 34,937 143,619 133,263 88,096 49,508 158,989 -67.67%
-
NP to SH 29,266 34,937 143,619 133,263 88,096 49,508 158,927 -67.66%
-
Tax Rate 49.88% 25.47% 16.53% 23.26% 27.68% 15.78% 16.39% -
Total Cost 437,120 195,969 837,749 623,329 415,548 192,733 769,027 -31.40%
-
Net Worth 1,463,299 1,477,740 1,400,949 1,456,569 1,411,985 1,687,987 1,631,587 -7.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 16,521 - 307,926 296,663 263,816 2,640 357,350 -87.14%
Div Payout % 56.45% - 214.41% 222.61% 299.47% 5.33% 224.85% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,463,299 1,477,740 1,400,949 1,456,569 1,411,985 1,687,987 1,631,587 -7.00%
NOSH 472,032 472,121 470,117 470,894 471,101 471,504 470,198 0.26%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.28% 15.13% 14.63% 17.61% 17.49% 20.44% 17.13% -
ROE 2.00% 2.36% 10.25% 9.15% 6.24% 2.93% 9.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 98.80 48.91 208.75 160.67 106.91 51.38 197.37 -36.98%
EPS 6.20 7.40 30.50 28.30 18.70 10.50 33.80 -67.74%
DPS 3.50 0.00 65.50 63.00 56.00 0.56 76.00 -87.17%
NAPS 3.10 3.13 2.98 3.0932 2.9972 3.58 3.47 -7.24%
Adjusted Per Share Value based on latest NOSH - 470,489
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 98.50 48.77 207.27 159.79 106.37 51.16 196.00 -36.81%
EPS 6.18 7.38 30.33 28.15 18.61 10.46 33.57 -67.67%
DPS 3.49 0.00 65.04 62.66 55.72 0.56 75.47 -87.14%
NAPS 3.0905 3.121 2.9588 3.0763 2.9822 3.5651 3.446 -7.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.60 4.60 4.41 4.25 4.34 3.99 3.77 -
P/RPS 4.66 9.41 2.11 2.65 4.06 7.77 1.91 81.33%
P/EPS 74.19 62.16 14.44 15.02 23.21 38.00 11.15 254.17%
EY 1.35 1.61 6.93 6.66 4.31 2.63 8.97 -71.73%
DY 0.76 0.00 14.85 14.82 12.90 0.14 20.16 -88.77%
P/NAPS 1.48 1.47 1.48 1.37 1.45 1.11 1.09 22.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 24/04/13 28/02/13 29/10/12 28/08/12 25/05/12 21/02/12 -
Price 4.29 4.70 4.75 4.34 4.27 4.02 3.90 -
P/RPS 4.34 9.61 2.28 2.70 3.99 7.82 1.98 68.82%
P/EPS 69.19 63.51 15.55 15.34 22.83 38.29 11.54 230.39%
EY 1.45 1.57 6.43 6.52 4.38 2.61 8.67 -69.67%
DY 0.82 0.00 13.79 14.52 13.11 0.14 19.49 -87.92%
P/NAPS 1.38 1.50 1.59 1.40 1.42 1.12 1.12 14.94%

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