[NCB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.67%
YoY- -29.43%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 919,376 690,944 466,386 230,906 981,368 756,592 503,644 49.20%
PBT 93,237 91,964 58,394 46,875 172,058 173,659 121,821 -16.28%
Tax -41,555 -35,433 -29,128 -11,938 -28,439 -40,396 -33,725 14.89%
NP 51,682 56,531 29,266 34,937 143,619 133,263 88,096 -29.85%
-
NP to SH 51,682 56,531 29,266 34,937 143,619 133,263 88,096 -29.85%
-
Tax Rate 44.57% 38.53% 49.88% 25.47% 16.53% 23.26% 27.68% -
Total Cost 867,694 634,413 437,120 195,969 837,749 623,329 415,548 63.14%
-
Net Worth 1,406,663 1,487,848 1,463,299 1,477,740 1,400,949 1,456,569 1,411,985 -0.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,465 16,488 16,521 - 307,926 296,663 263,816 -84.18%
Div Payout % 31.86% 29.17% 56.45% - 214.41% 222.61% 299.47% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,406,663 1,487,848 1,463,299 1,477,740 1,400,949 1,456,569 1,411,985 -0.25%
NOSH 470,456 471,091 472,032 472,121 470,117 470,894 471,101 -0.09%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.62% 8.18% 6.28% 15.13% 14.63% 17.61% 17.49% -
ROE 3.67% 3.80% 2.00% 2.36% 10.25% 9.15% 6.24% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 195.42 146.67 98.80 48.91 208.75 160.67 106.91 49.33%
EPS 11.00 12.00 6.20 7.40 30.50 28.30 18.70 -29.72%
DPS 3.50 3.50 3.50 0.00 65.50 63.00 56.00 -84.17%
NAPS 2.99 3.1583 3.10 3.13 2.98 3.0932 2.9972 -0.15%
Adjusted Per Share Value based on latest NOSH - 472,121
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 194.17 145.93 98.50 48.77 207.27 159.79 106.37 49.19%
EPS 10.92 11.94 6.18 7.38 30.33 28.15 18.61 -29.84%
DPS 3.48 3.48 3.49 0.00 65.04 62.66 55.72 -84.17%
NAPS 2.9709 3.1424 3.0905 3.121 2.9588 3.0763 2.9822 -0.25%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.50 3.90 4.60 4.60 4.41 4.25 4.34 -
P/RPS 1.79 2.66 4.66 9.41 2.11 2.65 4.06 -41.98%
P/EPS 31.86 32.50 74.19 62.16 14.44 15.02 23.21 23.44%
EY 3.14 3.08 1.35 1.61 6.93 6.66 4.31 -18.98%
DY 1.00 0.90 0.76 0.00 14.85 14.82 12.90 -81.73%
P/NAPS 1.17 1.23 1.48 1.47 1.48 1.37 1.45 -13.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/10/13 28/08/13 24/04/13 28/02/13 29/10/12 28/08/12 -
Price 3.55 3.70 4.29 4.70 4.75 4.34 4.27 -
P/RPS 1.82 2.52 4.34 9.61 2.28 2.70 3.99 -40.65%
P/EPS 32.32 30.83 69.19 63.51 15.55 15.34 22.83 25.99%
EY 3.09 3.24 1.45 1.57 6.43 6.52 4.38 -20.70%
DY 0.99 0.95 0.82 0.00 13.79 14.52 13.11 -82.04%
P/NAPS 1.19 1.17 1.38 1.50 1.59 1.40 1.42 -11.08%

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