[NCB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -71.05%
YoY- 36.72%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 887,893 658,826 437,103 209,263 831,415 606,847 388,516 73.23%
PBT 200,149 149,781 95,454 45,070 167,986 129,452 73,375 94.86%
Tax -45,132 -33,161 -18,951 -4,135 -26,916 -26,119 -14,561 112.14%
NP 155,017 116,620 76,503 40,935 141,070 103,333 58,814 90.47%
-
NP to SH 154,935 116,610 76,344 40,837 141,043 103,288 58,730 90.58%
-
Tax Rate 22.55% 22.14% 19.85% 9.17% 16.02% 20.18% 19.84% -
Total Cost 732,876 542,206 360,600 168,328 690,345 503,514 329,702 70.07%
-
Net Worth 1,821,099 1,899,614 1,861,474 1,891,645 1,847,663 1,839,375 1,790,090 1.14%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 174,110 32,914 32,988 - 131,640 33,014 32,888 202.83%
Div Payout % 112.38% 28.23% 43.21% - 93.33% 31.96% 56.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,821,099 1,899,614 1,861,474 1,891,645 1,847,663 1,839,375 1,790,090 1.14%
NOSH 470,568 470,201 471,259 469,390 470,143 471,634 469,840 0.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.46% 17.70% 17.50% 19.56% 16.97% 17.03% 15.14% -
ROE 8.51% 6.14% 4.10% 2.16% 7.63% 5.62% 3.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 188.69 140.12 92.75 44.58 176.84 128.67 82.69 73.06%
EPS 32.90 24.80 16.20 8.70 30.00 21.90 12.50 90.29%
DPS 37.00 7.00 7.00 0.00 28.00 7.00 7.00 202.51%
NAPS 3.87 4.04 3.95 4.03 3.93 3.90 3.81 1.04%
Adjusted Per Share Value based on latest NOSH - 469,390
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 187.53 139.15 92.32 44.20 175.60 128.17 82.06 73.23%
EPS 32.72 24.63 16.12 8.62 29.79 21.81 12.40 90.61%
DPS 36.77 6.95 6.97 0.00 27.80 6.97 6.95 202.70%
NAPS 3.8462 4.012 3.9315 3.9952 3.9023 3.8848 3.7807 1.14%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.68 3.60 3.35 3.65 3.11 2.96 2.76 -
P/RPS 1.95 2.57 3.61 8.19 1.76 2.30 3.34 -30.07%
P/EPS 11.18 14.52 20.68 41.95 10.37 13.52 22.08 -36.39%
EY 8.95 6.89 4.84 2.38 9.65 7.40 4.53 57.25%
DY 10.05 1.94 2.09 0.00 9.00 2.36 2.54 149.53%
P/NAPS 0.95 0.89 0.85 0.91 0.79 0.76 0.72 20.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 25/10/10 23/08/10 29/04/10 23/02/10 26/10/09 24/08/09 -
Price 3.87 3.66 3.72 3.29 3.24 3.04 3.00 -
P/RPS 2.05 2.61 4.01 7.38 1.83 2.36 3.63 -31.60%
P/EPS 11.75 14.76 22.96 37.82 10.80 13.88 24.00 -37.80%
EY 8.51 6.78 4.35 2.64 9.26 7.20 4.17 60.68%
DY 9.56 1.91 1.88 0.00 8.64 2.30 2.33 155.63%
P/NAPS 1.00 0.91 0.94 0.82 0.82 0.78 0.79 16.96%

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