[NCB] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.37%
YoY- -1.61%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 209,263 224,568 218,331 200,752 187,764 232,293 248,193 -10.76%
PBT 45,070 38,534 56,077 37,772 35,603 25,921 48,147 -4.31%
Tax -4,135 -797 -11,558 -8,830 -5,731 28,598 -15,453 -58.50%
NP 40,935 37,737 44,519 28,942 29,872 54,519 32,694 16.18%
-
NP to SH 40,837 37,755 44,558 28,862 29,868 54,491 32,665 16.06%
-
Tax Rate 9.17% 2.07% 20.61% 23.38% 16.10% -110.33% 32.10% -
Total Cost 168,328 186,831 173,812 171,810 157,892 177,774 215,499 -15.19%
-
Net Worth 1,891,645 1,854,714 1,829,223 1,802,692 1,810,747 1,794,444 1,770,537 4.51%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 99,106 - 33,120 - 84,554 - -
Div Payout % - 262.50% - 114.75% - 155.17% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,891,645 1,854,714 1,829,223 1,802,692 1,810,747 1,794,444 1,770,537 4.51%
NOSH 469,390 471,937 469,031 473,147 466,687 469,749 473,405 -0.56%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.56% 16.80% 20.39% 14.42% 15.91% 23.47% 13.17% -
ROE 2.16% 2.04% 2.44% 1.60% 1.65% 3.04% 1.84% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.58 47.58 46.55 42.43 40.23 49.45 52.43 -10.25%
EPS 8.70 8.00 9.50 6.10 6.40 11.60 6.90 16.72%
DPS 0.00 21.00 0.00 7.00 0.00 18.00 0.00 -
NAPS 4.03 3.93 3.90 3.81 3.88 3.82 3.74 5.10%
Adjusted Per Share Value based on latest NOSH - 473,147
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.20 47.43 46.11 42.40 39.66 49.06 52.42 -10.75%
EPS 8.62 7.97 9.41 6.10 6.31 11.51 6.90 16.01%
DPS 0.00 20.93 0.00 7.00 0.00 17.86 0.00 -
NAPS 3.9952 3.9172 3.8634 3.8073 3.8244 3.7899 3.7394 4.51%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.65 3.11 2.96 2.76 2.83 2.33 2.97 -
P/RPS 8.19 6.54 6.36 6.50 7.03 4.71 5.67 27.80%
P/EPS 41.95 38.88 31.16 45.25 44.22 20.09 43.04 -1.69%
EY 2.38 2.57 3.21 2.21 2.26 4.98 2.32 1.71%
DY 0.00 6.75 0.00 2.54 0.00 7.73 0.00 -
P/NAPS 0.91 0.79 0.76 0.72 0.73 0.61 0.79 9.89%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 29/04/10 23/02/10 26/10/09 24/08/09 20/04/09 23/02/09 24/10/08 -
Price 3.29 3.24 3.04 3.00 2.92 2.49 2.33 -
P/RPS 7.38 6.81 6.53 7.07 7.26 5.04 4.44 40.36%
P/EPS 37.82 40.50 32.00 49.18 45.63 21.47 33.77 7.85%
EY 2.64 2.47 3.13 2.03 2.19 4.66 2.96 -7.35%
DY 0.00 6.48 0.00 2.33 0.00 7.23 0.00 -
P/NAPS 0.82 0.82 0.78 0.79 0.75 0.65 0.62 20.50%

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