[NCB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 30.72%
YoY- 65.55%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 554,331 363,343 179,026 747,006 568,607 378,385 194,106 101.16%
PBT 107,564 64,800 32,947 106,607 82,726 51,524 29,300 137.78%
Tax -35,114 -21,186 -10,754 -34,346 -27,445 -17,014 -9,576 137.60%
NP 72,450 43,614 22,193 72,261 55,281 34,510 19,724 137.87%
-
NP to SH 72,450 43,614 22,193 72,261 55,281 34,510 19,724 137.87%
-
Tax Rate 32.64% 32.69% 32.64% 32.22% 33.18% 33.02% 32.68% -
Total Cost 481,881 319,729 156,833 674,745 513,326 343,875 174,382 96.79%
-
Net Worth 1,270,227 1,247,454 1,246,585 1,244,806 1,189,946 1,172,394 1,150,566 6.81%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 18,818 11,724 - 37,721 - 9,454 - -
Div Payout % 25.97% 26.88% - 52.20% - 27.40% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,270,227 1,247,454 1,246,585 1,244,806 1,189,946 1,172,394 1,150,566 6.81%
NOSH 470,454 468,967 472,191 471,517 468,483 472,739 469,619 0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.07% 12.00% 12.40% 9.67% 9.72% 9.12% 10.16% -
ROE 5.70% 3.50% 1.78% 5.81% 4.65% 2.94% 1.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 117.83 77.48 37.91 158.43 121.37 80.04 41.33 100.93%
EPS 15.40 9.30 4.70 15.40 11.80 7.30 4.20 137.59%
DPS 4.00 2.50 0.00 8.00 0.00 2.00 0.00 -
NAPS 2.70 2.66 2.64 2.64 2.54 2.48 2.45 6.68%
Adjusted Per Share Value based on latest NOSH - 463,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 117.08 76.74 37.81 157.77 120.09 79.92 41.00 101.15%
EPS 15.30 9.21 4.69 15.26 11.68 7.29 4.17 137.69%
DPS 3.97 2.48 0.00 7.97 0.00 2.00 0.00 -
NAPS 2.6828 2.6347 2.6328 2.6291 2.5132 2.4761 2.43 6.81%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.20 1.90 1.84 1.65 1.96 2.25 2.56 -
P/RPS 1.87 2.45 4.85 1.04 1.61 2.81 6.19 -54.94%
P/EPS 14.29 20.43 39.15 10.77 16.61 30.82 60.95 -61.94%
EY 7.00 4.89 2.55 9.29 6.02 3.24 1.64 162.89%
DY 1.82 1.32 0.00 4.85 0.00 0.89 0.00 -
P/NAPS 0.81 0.71 0.70 0.62 0.77 0.91 1.04 -15.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/10/03 19/08/03 21/04/03 24/02/03 28/10/02 19/08/02 22/04/02 -
Price 2.30 2.09 1.82 1.54 1.80 2.12 2.61 -
P/RPS 1.95 2.70 4.80 0.97 1.48 2.65 6.31 -54.25%
P/EPS 14.94 22.47 38.72 10.05 15.25 29.04 62.14 -61.30%
EY 6.70 4.45 2.58 9.95 6.56 3.44 1.61 158.49%
DY 1.74 1.20 0.00 5.19 0.00 0.94 0.00 -
P/NAPS 0.85 0.79 0.69 0.58 0.71 0.85 1.07 -14.21%

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