[NCB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	606,847	388,516	187,764	946,185	713,892	465,699	236,527	87.30%
YoY %	56.20%	106.92%	-80.16%	32.54%	53.29%	96.89%	-	-
Horiz. %	256.57%	164.26%	79.38%	400.03%	301.82%	196.89%	100.00%	-
PBT	129,452	73,375	35,603	164,155	141,868	93,721	49,752	89.06%
YoY %	76.43%	106.09%	-78.31%	15.71%	51.37%	88.38%	-	-
Horiz. %	260.19%	147.48%	71.56%	329.95%	285.15%	188.38%	100.00%	-
Tax	-26,119	-14,561	-5,731	-8,287	-46,152	-30,699	-16,162	37.67%
YoY %	-79.38%	-154.07%	30.84%	82.04%	-50.34%	-89.95%	-	-
Horiz. %	161.61%	90.09%	35.46%	51.27%	285.56%	189.95%	100.00%	-
NP	103,333	58,814	29,872	155,868	95,716	63,022	33,590	111.37%
YoY %	75.69%	96.89%	-80.84%	62.84%	51.88%	87.62%	-	-
Horiz. %	307.63%	175.09%	88.93%	464.03%	284.95%	187.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,288	58,730	29,868	155,615	95,491	62,826	33,492	111.72%
YoY %	75.87%	96.63%	-80.81%	62.96%	51.99%	87.59%	-	-
Horiz. %	308.40%	175.36%	89.18%	464.63%	285.12%	187.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.18%	19.84%	16.10%	5.05%	32.53%	32.76%	32.49%	-
YoY %	1.71%	23.23%	218.81%	-84.48%	-0.70%	0.83%	-	-
Horiz. %	62.11%	61.06%	49.55%	15.54%	100.12%	100.83%	100.00%	-
Total Cost	503,514	329,702	157,892	790,317	618,176	402,677	202,937	83.17%
YoY %	52.72%	108.81%	-80.02%	27.85%	53.52%	98.42%	-	-
Horiz. %	248.11%	162.47%	77.80%	389.44%	304.61%	198.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,839,375	1,790,090	1,810,747	1,795,919	1,759,292	1,720,682	1,768,943	2.63%
YoY %	2.75%	-1.14%	0.83%	2.08%	2.24%	-2.73%	-	-
Horiz. %	103.98%	101.20%	102.36%	101.52%	99.45%	97.27%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	33,014	32,888	-	117,533	32,927	32,819	-	-
YoY %	0.38%	0.00%	-	256.95%	0.33%	0.00%	-	-
Horiz. %	100.59%	100.21%	-	358.12%	100.33%	100.00%	-	-
Div Payout %	31.96%	56.00%	-	75.53%	34.48%	52.24%	-	-
YoY %	-42.93%	0.00%	-	119.05%	-34.00%	0.00%	-	-
Horiz. %	61.18%	107.20%	-	144.58%	66.00%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	1,839,375	1,790,090	1,810,747	1,795,919	1,759,292	1,720,682	1,768,943	2.63%
YoY %	2.75%	-1.14%	0.83%	2.08%	2.24%	-2.73%	-	-
Horiz. %	103.98%	101.20%	102.36%	101.52%	99.45%	97.27%	100.00%	-
NOSH	471,634	469,840	466,687	470,135	470,399	468,850	471,718	-0.01%
YoY %	0.38%	0.68%	-0.73%	-0.06%	0.33%	-0.61%	-	-
Horiz. %	99.98%	99.60%	98.93%	99.66%	99.72%	99.39%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	17.03%	15.14%	15.91%	16.47%	13.41%	13.53%	14.20%	-
YoY %	12.48%	-4.84%	-3.40%	22.82%	-0.89%	-4.72%	-	-
Horiz. %	119.93%	106.62%	112.04%	115.99%	94.44%	95.28%	100.00%	-
ROE	5.62%	3.28%	1.65%	8.66%	5.43%	3.65%	1.89%	-
YoY %	71.34%	98.79%	-80.95%	59.48%	48.77%	93.12%	-	-
Horiz. %	297.35%	173.54%	87.30%	458.20%	287.30%	193.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	128.67	82.69	40.23	201.26	151.76	99.33	50.14	87.33%
YoY %	55.61%	105.54%	-80.01%	32.62%	52.78%	98.11%	-	-
Horiz. %	256.62%	164.92%	80.24%	401.40%	302.67%	198.11%	100.00%	-
EPS	21.90	12.50	6.40	33.10	20.30	13.40	7.10	111.75%
YoY %	75.20%	95.31%	-80.66%	63.05%	51.49%	88.73%	-	-
Horiz. %	308.45%	176.06%	90.14%	466.20%	285.92%	188.73%	100.00%	-
DPS	7.00	7.00	0.00	25.00	7.00	7.00	0.00	-
YoY %	0.00%	0.00%	0.00%	257.14%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	357.14%	100.00%	100.00%	-	-
NAPS	3.90	3.81	3.88	3.82	3.74	3.67	3.75	2.64%
YoY %	2.36%	-1.80%	1.57%	2.14%	1.91%	-2.13%	-	-
Horiz. %	104.00%	101.60%	103.47%	101.87%	99.73%	97.87%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 469,749
RPS	128.17	82.06	39.66	199.84	150.78	98.36	49.96	87.29%
YoY %	56.19%	106.91%	-80.15%	32.54%	53.29%	96.88%	-	-
Horiz. %	256.55%	164.25%	79.38%	400.00%	301.80%	196.88%	100.00%	-
EPS	21.81	12.40	6.31	32.87	20.17	13.27	7.07	111.76%
YoY %	75.89%	96.51%	-80.80%	62.96%	52.00%	87.69%	-	-
Horiz. %	308.49%	175.39%	89.25%	464.92%	285.29%	187.69%	100.00%	-
DPS	6.97	6.95	0.00	24.82	6.95	6.93	0.00	-
YoY %	0.29%	0.00%	0.00%	257.12%	0.29%	0.00%	-	-
Horiz. %	100.58%	100.29%	0.00%	358.15%	100.29%	100.00%	-	-
NAPS	3.8848	3.7807	3.8244	3.793	3.7157	3.6341	3.7361	2.63%
YoY %	2.75%	-1.14%	0.83%	2.08%	2.25%	-2.73%	-	-
Horiz. %	103.98%	101.19%	102.36%	101.52%	99.45%	97.27%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.96	2.76	2.83	2.33	2.97	3.10	3.14	-
P/RPS	2.30	3.34	7.03	1.16	1.96	3.12	6.26	-48.67%
YoY %	-31.14%	-52.49%	506.03%	-40.82%	-37.18%	-50.16%	-	-
Horiz. %	36.74%	53.35%	112.30%	18.53%	31.31%	49.84%	100.00%	-
P/EPS	13.52	22.08	44.22	7.04	14.63	23.13	44.23	-54.58%
YoY %	-38.77%	-50.07%	528.12%	-51.88%	-36.75%	-47.71%	-	-
Horiz. %	30.57%	49.92%	99.98%	15.92%	33.08%	52.29%	100.00%	-
EY	7.40	4.53	2.26	14.21	6.84	4.32	2.26	120.34%
YoY %	63.36%	100.44%	-84.10%	107.75%	58.33%	91.15%	-	-
Horiz. %	327.43%	200.44%	100.00%	628.76%	302.65%	191.15%	100.00%	-
DY	2.36	2.54	0.00	10.73	2.36	2.26	0.00	-
YoY %	-7.09%	0.00%	0.00%	354.66%	4.42%	0.00%	-	-
Horiz. %	104.42%	112.39%	0.00%	474.78%	104.42%	100.00%	-	-
P/NAPS	0.76	0.72	0.73	0.61	0.79	0.84	0.84	-6.44%
YoY %	5.56%	-1.37%	19.67%	-22.78%	-5.95%	0.00%	-	-
Horiz. %	90.48%	85.71%	86.90%	72.62%	94.05%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/10/09	24/08/09	20/04/09	23/02/09	24/10/08	21/08/08	30/04/08	-
Price	3.04	3.00	2.92	2.49	2.33	3.00	3.12	-
P/RPS	2.36	3.63	7.26	1.24	1.54	3.02	6.22	-47.55%
YoY %	-34.99%	-50.00%	485.48%	-19.48%	-49.01%	-51.45%	-	-
Horiz. %	37.94%	58.36%	116.72%	19.94%	24.76%	48.55%	100.00%	-
P/EPS	13.88	24.00	45.63	7.52	11.48	22.39	43.94	-53.58%
YoY %	-42.17%	-47.40%	506.78%	-34.49%	-48.73%	-49.04%	-	-
Horiz. %	31.59%	54.62%	103.85%	17.11%	26.13%	50.96%	100.00%	-
EY	7.20	4.17	2.19	13.29	8.71	4.47	2.28	115.09%
YoY %	72.66%	90.41%	-83.52%	52.58%	94.85%	96.05%	-	-
Horiz. %	315.79%	182.89%	96.05%	582.89%	382.02%	196.05%	100.00%	-
DY	2.30	2.33	0.00	10.04	3.00	2.33	0.00	-
YoY %	-1.29%	0.00%	0.00%	234.67%	28.76%	0.00%	-	-
Horiz. %	98.71%	100.00%	0.00%	430.90%	128.76%	100.00%	-	-
P/NAPS	0.78	0.79	0.75	0.65	0.62	0.82	0.83	-4.05%
YoY %	-1.27%	5.33%	15.38%	4.84%	-24.39%	-1.20%	-	-
Horiz. %	93.98%	95.18%	90.36%	78.31%	74.70%	98.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos