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

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	885,517	655,934	424,598	202,097	834,002	617,740	407,458	67.54%
YoY %	35.00%	54.48%	110.10%	-75.77%	35.01%	51.61%	-	-
Horiz. %	217.33%	160.98%	104.21%	49.60%	204.68%	151.61%	100.00%	-
PBT	204,123	145,268	87,261	38,912	165,320	116,071	78,597	88.61%
YoY %	40.51%	66.48%	124.25%	-76.46%	42.43%	47.68%	-	-
Horiz. %	259.71%	184.83%	111.02%	49.51%	210.34%	147.68%	100.00%	-
Tax	-52,816	-47,541	-28,341	-12,601	-49,156	-36,463	-24,331	67.41%
YoY %	-11.10%	-67.75%	-124.91%	74.37%	-34.81%	-49.86%	-	-
Horiz. %	217.07%	195.39%	116.48%	51.79%	202.03%	149.86%	100.00%	-
NP	151,307	97,727	58,920	26,311	116,164	79,608	54,266	97.73%
YoY %	54.83%	65.86%	123.94%	-77.35%	45.92%	46.70%	-	-
Horiz. %	278.82%	180.09%	108.58%	48.49%	214.06%	146.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	151,279	97,732	58,905	26,306	116,101	79,584	54,269	97.70%
YoY %	54.79%	65.91%	123.92%	-77.34%	45.88%	46.65%	-	-
Horiz. %	278.76%	180.09%	108.54%	48.47%	213.94%	146.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.87%	32.73%	32.48%	32.38%	29.73%	31.41%	30.96%	-
YoY %	-20.96%	0.77%	0.31%	8.91%	-5.35%	1.45%	-	-
Horiz. %	83.56%	105.72%	104.91%	104.59%	96.03%	101.45%	100.00%	-
Total Cost	734,210	558,207	365,678	175,786	717,838	538,132	353,192	62.66%
YoY %	31.53%	52.65%	108.02%	-75.51%	33.39%	52.36%	-	-
Horiz. %	207.88%	158.05%	103.54%	49.77%	203.24%	152.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.21%	2.26%	-2.46%	1.63%	0.95%	1.52%	-	-
Horiz. %	106.19%	103.90%	101.60%	104.16%	102.49%	101.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	117,452	23,493	23,562	-	124,561	23,545	23,595	190.68%
YoY %	399.94%	-0.29%	0.00%	-	429.03%	-0.21%	-	-
Horiz. %	497.78%	99.57%	99.86%	-	527.91%	99.79%	100.00%	-
Div Payout %	77.64%	24.04%	40.00%	-	107.29%	29.59%	43.48%	-
YoY %	222.96%	-39.90%	0.00%	-	262.59%	-31.95%	-	-
Horiz. %	178.56%	55.29%	92.00%	-	246.76%	68.05%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
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%
YoY %	2.21%	2.26%	-2.46%	1.63%	0.95%	1.52%	-	-
Horiz. %	106.19%	103.90%	101.60%	104.16%	102.49%	101.52%	100.00%	-
NOSH	469,810	469,865	471,240	469,750	470,044	470,911	471,904	-0.29%
YoY %	-0.01%	-0.29%	0.32%	-0.06%	-0.18%	-0.21%	-	-
Horiz. %	99.56%	99.57%	99.86%	99.54%	99.61%	99.79%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	17.09%	14.90%	13.88%	13.02%	13.93%	12.89%	13.32%	-
YoY %	14.70%	7.35%	6.61%	-6.53%	8.07%	-3.23%	-	-
Horiz. %	128.30%	111.86%	104.20%	97.75%	104.58%	96.77%	100.00%	-
ROE	8.75%	5.78%	3.56%	1.55%	6.96%	4.81%	3.33%	-
YoY %	51.38%	62.36%	129.68%	-77.73%	44.70%	44.44%	-	-
Horiz. %	262.76%	173.57%	106.91%	46.55%	209.01%	144.44%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	188.48	139.60	90.10	43.02	177.43	131.18	86.34	68.04%
YoY %	35.01%	54.94%	109.44%	-75.75%	35.26%	51.93%	-	-
Horiz. %	218.30%	161.69%	104.35%	49.83%	205.50%	151.93%	100.00%	-
EPS	32.20	20.80	12.50	5.60	24.70	16.90	11.50	98.28%
YoY %	54.81%	66.40%	123.21%	-77.33%	46.15%	46.96%	-	-
Horiz. %	280.00%	180.87%	108.70%	48.70%	214.78%	146.96%	100.00%	-
DPS	25.00	5.00	5.00	0.00	26.50	5.00	5.00	191.54%
YoY %	400.00%	0.00%	0.00%	0.00%	430.00%	0.00%	-	-
Horiz. %	500.00%	100.00%	100.00%	0.00%	530.00%	100.00%	100.00%	-
NAPS	3.68	3.60	3.51	3.61	3.55	3.51	3.45	4.38%
YoY %	2.22%	2.56%	-2.77%	1.69%	1.14%	1.74%	-	-
Horiz. %	106.67%	104.35%	101.74%	104.64%	102.90%	101.74%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 469,750
RPS	187.02	138.54	89.68	42.68	176.14	130.47	86.06	67.53%
YoY %	34.99%	54.48%	110.12%	-75.77%	35.00%	51.60%	-	-
Horiz. %	217.31%	160.98%	104.21%	49.59%	204.67%	151.60%	100.00%	-
EPS	31.95	20.64	12.44	5.56	24.52	16.81	11.46	97.71%
YoY %	54.80%	65.92%	123.74%	-77.32%	45.87%	46.68%	-	-
Horiz. %	278.80%	180.10%	108.55%	48.52%	213.96%	146.68%	100.00%	-
DPS	24.81	4.96	4.98	0.00	26.31	4.97	4.98	190.84%
YoY %	400.20%	-0.40%	0.00%	0.00%	429.38%	-0.20%	-	-
Horiz. %	498.19%	99.60%	100.00%	0.00%	528.31%	99.80%	100.00%	-
NAPS	3.6515	3.5725	3.4934	3.5816	3.5243	3.491	3.4385	4.07%
YoY %	2.21%	2.26%	-2.46%	1.63%	0.95%	1.53%	-	-
Horiz. %	106.19%	103.90%	101.60%	104.16%	102.50%	101.53%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-23.70%	-36.45%	-53.31%	407.86%	-27.84%	-35.12%	-	-
Horiz. %	53.85%	70.57%	111.04%	237.79%	46.82%	64.88%	100.00%	-
P/EPS	9.44	14.13	23.92	54.64	10.08	15.09	22.43	-43.75%
YoY %	-33.19%	-40.93%	-56.22%	442.06%	-33.20%	-32.72%	-	-
Horiz. %	42.09%	63.00%	106.64%	243.60%	44.94%	67.28%	100.00%	-
EY	10.59	7.07	4.18	1.83	9.92	6.63	4.46	77.70%
YoY %	49.79%	69.14%	128.42%	-81.55%	49.62%	48.65%	-	-
Horiz. %	237.44%	158.52%	93.72%	41.03%	222.42%	148.65%	100.00%	-
DY	8.22	1.70	1.67	0.00	10.64	1.96	1.94	161.15%
YoY %	383.53%	1.80%	0.00%	0.00%	442.86%	1.03%	-	-
Horiz. %	423.71%	87.63%	86.08%	0.00%	548.45%	101.03%	100.00%	-
P/NAPS	0.83	0.82	0.85	0.85	0.70	0.73	0.75	6.97%
YoY %	1.22%	-3.53%	0.00%	21.43%	-4.11%	-2.67%	-	-
Horiz. %	110.67%	109.33%	113.33%	113.33%	93.33%	97.33%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-25.35%	-32.81%	-52.97%	337.66%	-19.37%	-37.79%	-	-
Horiz. %	51.79%	69.38%	103.26%	219.54%	50.16%	62.21%	100.00%	-
P/EPS	9.29	14.28	22.88	51.79	11.05	14.79	23.04	-45.33%
YoY %	-34.94%	-37.59%	-55.82%	368.69%	-25.29%	-35.81%	-	-
Horiz. %	40.32%	61.98%	99.31%	224.78%	47.96%	64.19%	100.00%	-
EY	10.77	7.00	4.37	1.93	9.05	6.76	4.34	82.99%
YoY %	53.86%	60.18%	126.42%	-78.67%	33.88%	55.76%	-	-
Horiz. %	248.16%	161.29%	100.69%	44.47%	208.53%	155.76%	100.00%	-
DY	8.36	1.68	1.75	0.00	9.71	2.00	1.89	168.73%
YoY %	397.62%	-4.00%	0.00%	0.00%	385.50%	5.82%	-	-
Horiz. %	442.33%	88.89%	92.59%	0.00%	513.76%	105.82%	100.00%	-
P/NAPS	0.81	0.83	0.81	0.80	0.77	0.71	0.77	3.42%
YoY %	-2.41%	2.47%	1.25%	3.90%	8.45%	-7.79%	-	-
Horiz. %	105.19%	107.79%	105.19%	103.90%	100.00%	92.21%	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