[NCB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -77.34%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 885,517 655,934 424,598 202,097 834,002 617,740 407,458 67.54%
PBT 204,123 145,268 87,261 38,912 165,320 116,071 78,597 88.61%
Tax -52,816 -47,541 -28,341 -12,601 -49,156 -36,463 -24,331 67.41%
NP 151,307 97,727 58,920 26,311 116,164 79,608 54,266 97.73%
-
NP to SH 151,279 97,732 58,905 26,306 116,101 79,584 54,269 97.70%
-
Tax Rate 25.87% 32.73% 32.48% 32.38% 29.73% 31.41% 30.96% -
Total Cost 734,210 558,207 365,678 175,786 717,838 538,132 353,192 62.66%
-
Net Worth 1,728,902 1,691,515 1,654,052 1,695,797 1,668,658 1,652,898 1,628,070 4.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 117,452 23,493 23,562 - 124,561 23,545 23,595 190.68%
Div Payout % 77.64% 24.04% 40.00% - 107.29% 29.59% 43.48% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,728,902 1,691,515 1,654,052 1,695,797 1,668,658 1,652,898 1,628,070 4.07%
NOSH 469,810 469,865 471,240 469,750 470,044 470,911 471,904 -0.29%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.09% 14.90% 13.88% 13.02% 13.93% 12.89% 13.32% -
ROE 8.75% 5.78% 3.56% 1.55% 6.96% 4.81% 3.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 188.48 139.60 90.10 43.02 177.43 131.18 86.34 68.04%
EPS 32.20 20.80 12.50 5.60 24.70 16.90 11.50 98.28%
DPS 25.00 5.00 5.00 0.00 26.50 5.00 5.00 191.54%
NAPS 3.68 3.60 3.51 3.61 3.55 3.51 3.45 4.38%
Adjusted Per Share Value based on latest NOSH - 469,750
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 187.02 138.54 89.68 42.68 176.14 130.47 86.06 67.53%
EPS 31.95 20.64 12.44 5.56 24.52 16.81 11.46 97.71%
DPS 24.81 4.96 4.98 0.00 26.31 4.97 4.98 190.84%
NAPS 3.6515 3.5725 3.4934 3.5816 3.5243 3.491 3.4385 4.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.04 2.94 2.99 3.06 2.49 2.55 2.58 -
P/RPS 1.61 2.11 3.32 7.11 1.40 1.94 2.99 -33.73%
P/EPS 9.44 14.13 23.92 54.64 10.08 15.09 22.43 -43.75%
EY 10.59 7.07 4.18 1.83 9.92 6.63 4.46 77.70%
DY 8.22 1.70 1.67 0.00 10.64 1.96 1.94 161.15%
P/NAPS 0.83 0.82 0.85 0.85 0.70 0.73 0.75 6.97%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 01/11/07 20/08/07 23/04/07 28/02/07 19/10/06 21/08/06 -
Price 2.99 2.97 2.86 2.90 2.73 2.50 2.65 -
P/RPS 1.59 2.13 3.17 6.74 1.54 1.91 3.07 -35.43%
P/EPS 9.29 14.28 22.88 51.79 11.05 14.79 23.04 -45.33%
EY 10.77 7.00 4.37 1.93 9.05 6.76 4.34 82.99%
DY 8.36 1.68 1.75 0.00 9.71 2.00 1.89 168.73%
P/NAPS 0.81 0.83 0.81 0.80 0.77 0.71 0.77 3.42%

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