[NCB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -69.29%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 734,467 554,331 363,343 179,026 747,006 568,607 378,385 55.41%
PBT 139,539 107,564 64,800 32,947 106,607 82,726 51,524 93.94%
Tax -47,725 -35,114 -21,186 -10,754 -34,346 -27,445 -17,014 98.52%
NP 91,814 72,450 43,614 22,193 72,261 55,281 34,510 91.66%
-
NP to SH 91,814 72,450 43,614 22,193 72,261 55,281 34,510 91.66%
-
Tax Rate 34.20% 32.64% 32.69% 32.64% 32.22% 33.18% 33.02% -
Total Cost 642,653 481,881 319,729 156,833 674,745 513,326 343,875 51.55%
-
Net Worth 1,327,771 1,270,227 1,247,454 1,246,585 1,244,806 1,189,946 1,172,394 8.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 56,500 18,818 11,724 - 37,721 - 9,454 228.25%
Div Payout % 61.54% 25.97% 26.88% - 52.20% - 27.40% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,327,771 1,270,227 1,247,454 1,246,585 1,244,806 1,189,946 1,172,394 8.62%
NOSH 470,841 470,454 468,967 472,191 471,517 468,483 472,739 -0.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.50% 13.07% 12.00% 12.40% 9.67% 9.72% 9.12% -
ROE 6.91% 5.70% 3.50% 1.78% 5.81% 4.65% 2.94% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 155.99 117.83 77.48 37.91 158.43 121.37 80.04 55.83%
EPS 19.50 15.40 9.30 4.70 15.40 11.80 7.30 92.17%
DPS 12.00 4.00 2.50 0.00 8.00 0.00 2.00 229.11%
NAPS 2.82 2.70 2.66 2.64 2.64 2.54 2.48 8.91%
Adjusted Per Share Value based on latest NOSH - 472,191
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 155.12 117.08 76.74 37.81 157.77 120.09 79.92 55.41%
EPS 19.39 15.30 9.21 4.69 15.26 11.68 7.29 91.62%
DPS 11.93 3.97 2.48 0.00 7.97 0.00 2.00 227.83%
NAPS 2.8043 2.6828 2.6347 2.6328 2.6291 2.5132 2.4761 8.62%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.50 2.20 1.90 1.84 1.65 1.96 2.25 -
P/RPS 1.60 1.87 2.45 4.85 1.04 1.61 2.81 -31.23%
P/EPS 12.82 14.29 20.43 39.15 10.77 16.61 30.82 -44.18%
EY 7.80 7.00 4.89 2.55 9.29 6.02 3.24 79.33%
DY 4.80 1.82 1.32 0.00 4.85 0.00 0.89 206.59%
P/NAPS 0.89 0.81 0.71 0.70 0.62 0.77 0.91 -1.46%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 28/10/03 19/08/03 21/04/03 24/02/03 28/10/02 19/08/02 -
Price 2.28 2.30 2.09 1.82 1.54 1.80 2.12 -
P/RPS 1.46 1.95 2.70 4.80 0.97 1.48 2.65 -32.72%
P/EPS 11.69 14.94 22.47 38.72 10.05 15.25 29.04 -45.39%
EY 8.55 6.70 4.45 2.58 9.95 6.56 3.44 83.18%
DY 5.26 1.74 1.20 0.00 5.19 0.00 0.94 214.20%
P/NAPS 0.81 0.85 0.79 0.69 0.58 0.71 0.85 -3.15%

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