[NCB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
20-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -80.81%
YoY- -10.82%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 831,415 606,847 388,516 187,764 946,185 713,892 465,699 47.01%
PBT 167,986 129,452 73,375 35,603 164,155 141,868 93,721 47.39%
Tax -26,916 -26,119 -14,561 -5,731 -8,287 -46,152 -30,699 -8.37%
NP 141,070 103,333 58,814 29,872 155,868 95,716 63,022 70.86%
-
NP to SH 141,043 103,288 58,730 29,868 155,615 95,491 62,826 71.19%
-
Tax Rate 16.02% 20.18% 19.84% 16.10% 5.05% 32.53% 32.76% -
Total Cost 690,345 503,514 329,702 157,892 790,317 618,176 402,677 43.10%
-
Net Worth 1,847,663 1,839,375 1,790,090 1,810,747 1,795,919 1,759,292 1,720,682 4.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 131,640 33,014 32,888 - 117,533 32,927 32,819 151.81%
Div Payout % 93.33% 31.96% 56.00% - 75.53% 34.48% 52.24% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,847,663 1,839,375 1,790,090 1,810,747 1,795,919 1,759,292 1,720,682 4.84%
NOSH 470,143 471,634 469,840 466,687 470,135 470,399 468,850 0.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.97% 17.03% 15.14% 15.91% 16.47% 13.41% 13.53% -
ROE 7.63% 5.62% 3.28% 1.65% 8.66% 5.43% 3.65% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 176.84 128.67 82.69 40.23 201.26 151.76 99.33 46.73%
EPS 30.00 21.90 12.50 6.40 33.10 20.30 13.40 70.88%
DPS 28.00 7.00 7.00 0.00 25.00 7.00 7.00 151.34%
NAPS 3.93 3.90 3.81 3.88 3.82 3.74 3.67 4.65%
Adjusted Per Share Value based on latest NOSH - 466,687
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 175.60 128.17 82.06 39.66 199.84 150.78 98.36 47.00%
EPS 29.79 21.81 12.40 6.31 32.87 20.17 13.27 71.19%
DPS 27.80 6.97 6.95 0.00 24.82 6.95 6.93 151.83%
NAPS 3.9023 3.8848 3.7807 3.8244 3.793 3.7157 3.6341 4.84%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.11 2.96 2.76 2.83 2.33 2.97 3.10 -
P/RPS 1.76 2.30 3.34 7.03 1.16 1.96 3.12 -31.65%
P/EPS 10.37 13.52 22.08 44.22 7.04 14.63 23.13 -41.33%
EY 9.65 7.40 4.53 2.26 14.21 6.84 4.32 70.63%
DY 9.00 2.36 2.54 0.00 10.73 2.36 2.26 150.60%
P/NAPS 0.79 0.76 0.72 0.73 0.61 0.79 0.84 -3.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/10/09 24/08/09 20/04/09 23/02/09 24/10/08 21/08/08 -
Price 3.24 3.04 3.00 2.92 2.49 2.33 3.00 -
P/RPS 1.83 2.36 3.63 7.26 1.24 1.54 3.02 -28.32%
P/EPS 10.80 13.88 24.00 45.63 7.52 11.48 22.39 -38.41%
EY 9.26 7.20 4.17 2.19 13.29 8.71 4.47 62.29%
DY 8.64 2.30 2.33 0.00 10.04 3.00 2.33 139.00%
P/NAPS 0.82 0.78 0.79 0.75 0.65 0.62 0.82 0.00%

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
Post a Comment