[NCB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 54.79%
YoY- 30.3%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 713,892 465,699 236,527 885,517 655,934 424,598 202,097 131.41%
PBT 141,868 93,721 49,752 204,123 145,268 87,261 38,912 136.32%
Tax -46,152 -30,699 -16,162 -52,816 -47,541 -28,341 -12,601 137.04%
NP 95,716 63,022 33,590 151,307 97,727 58,920 26,311 135.98%
-
NP to SH 95,491 62,826 33,492 151,279 97,732 58,905 26,306 135.64%
-
Tax Rate 32.53% 32.76% 32.49% 25.87% 32.73% 32.48% 32.38% -
Total Cost 618,176 402,677 202,937 734,210 558,207 365,678 175,786 130.72%
-
Net Worth 1,759,292 1,720,682 1,768,943 1,728,902 1,691,515 1,654,052 1,695,797 2.47%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 32,927 32,819 - 117,452 23,493 23,562 - -
Div Payout % 34.48% 52.24% - 77.64% 24.04% 40.00% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,759,292 1,720,682 1,768,943 1,728,902 1,691,515 1,654,052 1,695,797 2.47%
NOSH 470,399 468,850 471,718 469,810 469,865 471,240 469,750 0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.41% 13.53% 14.20% 17.09% 14.90% 13.88% 13.02% -
ROE 5.43% 3.65% 1.89% 8.75% 5.78% 3.56% 1.55% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 151.76 99.33 50.14 188.48 139.60 90.10 43.02 131.20%
EPS 20.30 13.40 7.10 32.20 20.80 12.50 5.60 135.42%
DPS 7.00 7.00 0.00 25.00 5.00 5.00 0.00 -
NAPS 3.74 3.67 3.75 3.68 3.60 3.51 3.61 2.37%
Adjusted Per Share Value based on latest NOSH - 470,329
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 150.78 98.36 49.96 187.02 138.54 89.68 42.68 131.42%
EPS 20.17 13.27 7.07 31.95 20.64 12.44 5.56 135.54%
DPS 6.95 6.93 0.00 24.81 4.96 4.98 0.00 -
NAPS 3.7157 3.6341 3.7361 3.6515 3.5725 3.4934 3.5816 2.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.97 3.10 3.14 3.04 2.94 2.99 3.06 -
P/RPS 1.96 3.12 6.26 1.61 2.11 3.32 7.11 -57.54%
P/EPS 14.63 23.13 44.23 9.44 14.13 23.92 54.64 -58.35%
EY 6.84 4.32 2.26 10.59 7.07 4.18 1.83 140.26%
DY 2.36 2.26 0.00 8.22 1.70 1.67 0.00 -
P/NAPS 0.79 0.84 0.84 0.83 0.82 0.85 0.85 -4.75%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/10/08 21/08/08 30/04/08 21/02/08 01/11/07 20/08/07 23/04/07 -
Price 2.33 3.00 3.12 2.99 2.97 2.86 2.90 -
P/RPS 1.54 3.02 6.22 1.59 2.13 3.17 6.74 -62.52%
P/EPS 11.48 22.39 43.94 9.29 14.28 22.88 51.79 -63.27%
EY 8.71 4.47 2.28 10.77 7.00 4.37 1.93 172.34%
DY 3.00 2.33 0.00 8.36 1.68 1.75 0.00 -
P/NAPS 0.62 0.82 0.83 0.81 0.83 0.81 0.80 -15.58%

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