[NCB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.55%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 658,826 437,103 209,263 831,415 606,847 388,516 187,764 130.73%
PBT 149,781 95,454 45,070 167,986 129,452 73,375 35,603 160.37%
Tax -33,161 -18,951 -4,135 -26,916 -26,119 -14,561 -5,731 221.95%
NP 116,620 76,503 40,935 141,070 103,333 58,814 29,872 147.73%
-
NP to SH 116,610 76,344 40,837 141,043 103,288 58,730 29,868 147.73%
-
Tax Rate 22.14% 19.85% 9.17% 16.02% 20.18% 19.84% 16.10% -
Total Cost 542,206 360,600 168,328 690,345 503,514 329,702 157,892 127.44%
-
Net Worth 1,899,614 1,861,474 1,891,645 1,847,663 1,839,375 1,790,090 1,810,747 3.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 32,914 32,988 - 131,640 33,014 32,888 - -
Div Payout % 28.23% 43.21% - 93.33% 31.96% 56.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,899,614 1,861,474 1,891,645 1,847,663 1,839,375 1,790,090 1,810,747 3.24%
NOSH 470,201 471,259 469,390 470,143 471,634 469,840 466,687 0.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.70% 17.50% 19.56% 16.97% 17.03% 15.14% 15.91% -
ROE 6.14% 4.10% 2.16% 7.63% 5.62% 3.28% 1.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 140.12 92.75 44.58 176.84 128.67 82.69 40.23 129.59%
EPS 24.80 16.20 8.70 30.00 21.90 12.50 6.40 146.50%
DPS 7.00 7.00 0.00 28.00 7.00 7.00 0.00 -
NAPS 4.04 3.95 4.03 3.93 3.90 3.81 3.88 2.72%
Adjusted Per Share Value based on latest NOSH - 471,937
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 139.15 92.32 44.20 175.60 128.17 82.06 39.66 130.72%
EPS 24.63 16.12 8.62 29.79 21.81 12.40 6.31 147.70%
DPS 6.95 6.97 0.00 27.80 6.97 6.95 0.00 -
NAPS 4.012 3.9315 3.9952 3.9023 3.8848 3.7807 3.8244 3.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.60 3.35 3.65 3.11 2.96 2.76 2.83 -
P/RPS 2.57 3.61 8.19 1.76 2.30 3.34 7.03 -48.84%
P/EPS 14.52 20.68 41.95 10.37 13.52 22.08 44.22 -52.37%
EY 6.89 4.84 2.38 9.65 7.40 4.53 2.26 110.10%
DY 1.94 2.09 0.00 9.00 2.36 2.54 0.00 -
P/NAPS 0.89 0.85 0.91 0.79 0.76 0.72 0.73 14.11%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/10/10 23/08/10 29/04/10 23/02/10 26/10/09 24/08/09 20/04/09 -
Price 3.66 3.72 3.29 3.24 3.04 3.00 2.92 -
P/RPS 2.61 4.01 7.38 1.83 2.36 3.63 7.26 -49.40%
P/EPS 14.76 22.96 37.82 10.80 13.88 24.00 45.63 -52.84%
EY 6.78 4.35 2.64 9.26 7.20 4.17 2.19 112.27%
DY 1.91 1.88 0.00 8.64 2.30 2.33 0.00 -
P/NAPS 0.91 0.94 0.82 0.82 0.78 0.79 0.75 13.74%

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