[NCB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -77.86%
YoY- 27.32%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 946,185 713,892 465,699 236,527 885,517 655,934 424,598 70.19%
PBT 164,155 141,868 93,721 49,752 204,123 145,268 87,261 52.09%
Tax -8,287 -46,152 -30,699 -16,162 -52,816 -47,541 -28,341 -55.78%
NP 155,868 95,716 63,022 33,590 151,307 97,727 58,920 90.71%
-
NP to SH 155,615 95,491 62,826 33,492 151,279 97,732 58,905 90.54%
-
Tax Rate 5.05% 32.53% 32.76% 32.49% 25.87% 32.73% 32.48% -
Total Cost 790,317 618,176 402,677 202,937 734,210 558,207 365,678 66.77%
-
Net Worth 1,795,919 1,759,292 1,720,682 1,768,943 1,728,902 1,691,515 1,654,052 5.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 117,533 32,927 32,819 - 117,452 23,493 23,562 190.52%
Div Payout % 75.53% 34.48% 52.24% - 77.64% 24.04% 40.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,795,919 1,759,292 1,720,682 1,768,943 1,728,902 1,691,515 1,654,052 5.61%
NOSH 470,135 470,399 468,850 471,718 469,810 469,865 471,240 -0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.47% 13.41% 13.53% 14.20% 17.09% 14.90% 13.88% -
ROE 8.66% 5.43% 3.65% 1.89% 8.75% 5.78% 3.56% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 201.26 151.76 99.33 50.14 188.48 139.60 90.10 70.46%
EPS 33.10 20.30 13.40 7.10 32.20 20.80 12.50 90.83%
DPS 25.00 7.00 7.00 0.00 25.00 5.00 5.00 190.97%
NAPS 3.82 3.74 3.67 3.75 3.68 3.60 3.51 5.77%
Adjusted Per Share Value based on latest NOSH - 471,718
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 199.84 150.78 98.36 49.96 187.02 138.54 89.68 70.19%
EPS 32.87 20.17 13.27 7.07 31.95 20.64 12.44 90.56%
DPS 24.82 6.95 6.93 0.00 24.81 4.96 4.98 190.35%
NAPS 3.793 3.7157 3.6341 3.7361 3.6515 3.5725 3.4934 5.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.33 2.97 3.10 3.14 3.04 2.94 2.99 -
P/RPS 1.16 1.96 3.12 6.26 1.61 2.11 3.32 -50.23%
P/EPS 7.04 14.63 23.13 44.23 9.44 14.13 23.92 -55.58%
EY 14.21 6.84 4.32 2.26 10.59 7.07 4.18 125.25%
DY 10.73 2.36 2.26 0.00 8.22 1.70 1.67 243.66%
P/NAPS 0.61 0.79 0.84 0.84 0.83 0.82 0.85 -19.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/10/08 21/08/08 30/04/08 21/02/08 01/11/07 20/08/07 -
Price 2.49 2.33 3.00 3.12 2.99 2.97 2.86 -
P/RPS 1.24 1.54 3.02 6.22 1.59 2.13 3.17 -46.36%
P/EPS 7.52 11.48 22.39 43.94 9.29 14.28 22.88 -52.21%
EY 13.29 8.71 4.47 2.28 10.77 7.00 4.37 109.20%
DY 10.04 3.00 2.33 0.00 8.36 1.68 1.75 218.78%
P/NAPS 0.65 0.62 0.82 0.83 0.81 0.83 0.81 -13.58%

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