[NCB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 93.16%
YoY- -57.58%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 411,398 205,608 919,376 690,944 466,386 230,906 981,368 -44.07%
PBT 15,471 9,025 93,237 91,964 58,394 46,875 172,058 -80.01%
Tax -7,900 -4,265 -41,555 -35,433 -29,128 -11,938 -28,439 -57.52%
NP 7,571 4,760 51,682 56,531 29,266 34,937 143,619 -86.01%
-
NP to SH 7,571 4,760 51,682 56,531 29,266 34,937 143,619 -86.01%
-
Tax Rate 51.06% 47.26% 44.57% 38.53% 49.88% 25.47% 16.53% -
Total Cost 403,827 200,848 867,694 634,413 437,120 195,969 837,749 -38.60%
-
Net Worth 1,419,562 1,428,000 1,406,663 1,487,848 1,463,299 1,477,740 1,400,949 0.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,463 21,420 16,465 16,488 16,521 - 307,926 -90.25%
Div Payout % 125.00% 450.00% 31.86% 29.17% 56.45% - 214.41% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,419,562 1,428,000 1,406,663 1,487,848 1,463,299 1,477,740 1,400,949 0.88%
NOSH 473,187 476,000 470,456 471,091 472,032 472,121 470,117 0.43%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.84% 2.32% 5.62% 8.18% 6.28% 15.13% 14.63% -
ROE 0.53% 0.33% 3.67% 3.80% 2.00% 2.36% 10.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 86.94 43.19 195.42 146.67 98.80 48.91 208.75 -44.32%
EPS 1.60 1.00 11.00 12.00 6.20 7.40 30.50 -86.06%
DPS 2.00 4.50 3.50 3.50 3.50 0.00 65.50 -90.29%
NAPS 3.00 3.00 2.99 3.1583 3.10 3.13 2.98 0.44%
Adjusted Per Share Value based on latest NOSH - 470,086
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 86.89 43.43 194.17 145.93 98.50 48.77 207.27 -44.07%
EPS 1.60 1.01 10.92 11.94 6.18 7.38 30.33 -86.00%
DPS 2.00 4.52 3.48 3.48 3.49 0.00 65.04 -90.24%
NAPS 2.9982 3.016 2.9709 3.1424 3.0905 3.121 2.9588 0.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.99 3.18 3.50 3.90 4.60 4.60 4.41 -
P/RPS 3.44 7.36 1.79 2.66 4.66 9.41 2.11 38.64%
P/EPS 186.88 318.00 31.86 32.50 74.19 62.16 14.44 453.81%
EY 0.54 0.31 3.14 3.08 1.35 1.61 6.93 -81.84%
DY 0.67 1.42 1.00 0.90 0.76 0.00 14.85 -87.39%
P/NAPS 1.00 1.06 1.17 1.23 1.48 1.47 1.48 -23.05%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 28/02/14 28/10/13 28/08/13 24/04/13 28/02/13 -
Price 2.90 3.07 3.55 3.70 4.29 4.70 4.75 -
P/RPS 3.34 7.11 1.82 2.52 4.34 9.61 2.28 29.07%
P/EPS 181.25 307.00 32.32 30.83 69.19 63.51 15.55 416.39%
EY 0.55 0.33 3.09 3.24 1.45 1.57 6.43 -80.67%
DY 0.69 1.47 0.99 0.95 0.82 0.00 13.79 -86.49%
P/NAPS 0.97 1.02 1.19 1.17 1.38 1.50 1.59 -28.13%

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