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

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 62.96%
YoY- 2.87%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 606,847 388,516 187,764 946,185 713,892 465,699 236,527 87.30%
PBT 129,452 73,375 35,603 164,155 141,868 93,721 49,752 89.06%
Tax -26,119 -14,561 -5,731 -8,287 -46,152 -30,699 -16,162 37.67%
NP 103,333 58,814 29,872 155,868 95,716 63,022 33,590 111.37%
-
NP to SH 103,288 58,730 29,868 155,615 95,491 62,826 33,492 111.72%
-
Tax Rate 20.18% 19.84% 16.10% 5.05% 32.53% 32.76% 32.49% -
Total Cost 503,514 329,702 157,892 790,317 618,176 402,677 202,937 83.17%
-
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%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 33,014 32,888 - 117,533 32,927 32,819 - -
Div Payout % 31.96% 56.00% - 75.53% 34.48% 52.24% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
NOSH 471,634 469,840 466,687 470,135 470,399 468,850 471,718 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.03% 15.14% 15.91% 16.47% 13.41% 13.53% 14.20% -
ROE 5.62% 3.28% 1.65% 8.66% 5.43% 3.65% 1.89% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.67 82.69 40.23 201.26 151.76 99.33 50.14 87.33%
EPS 21.90 12.50 6.40 33.10 20.30 13.40 7.10 111.75%
DPS 7.00 7.00 0.00 25.00 7.00 7.00 0.00 -
NAPS 3.90 3.81 3.88 3.82 3.74 3.67 3.75 2.64%
Adjusted Per Share Value based on latest NOSH - 469,749
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.17 82.06 39.66 199.84 150.78 98.36 49.96 87.29%
EPS 21.81 12.40 6.31 32.87 20.17 13.27 7.07 111.76%
DPS 6.97 6.95 0.00 24.82 6.95 6.93 0.00 -
NAPS 3.8848 3.7807 3.8244 3.793 3.7157 3.6341 3.7361 2.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 13.52 22.08 44.22 7.04 14.63 23.13 44.23 -54.58%
EY 7.40 4.53 2.26 14.21 6.84 4.32 2.26 120.34%
DY 2.36 2.54 0.00 10.73 2.36 2.26 0.00 -
P/NAPS 0.76 0.72 0.73 0.61 0.79 0.84 0.84 -6.44%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 13.88 24.00 45.63 7.52 11.48 22.39 43.94 -53.58%
EY 7.20 4.17 2.19 13.29 8.71 4.47 2.28 115.09%
DY 2.30 2.33 0.00 10.04 3.00 2.33 0.00 -
P/NAPS 0.78 0.79 0.75 0.65 0.62 0.82 0.83 -4.05%

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