[NCB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.36%
YoY- -15.87%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 200,752 187,764 232,293 248,193 229,172 236,527 229,583 -8.56%
PBT 37,772 35,603 25,921 48,147 43,969 49,752 58,844 -25.60%
Tax -8,830 -5,731 28,598 -15,453 -14,537 -16,162 -17,422 -36.45%
NP 28,942 29,872 54,519 32,694 29,432 33,590 41,422 -21.27%
-
NP to SH 28,862 29,868 54,491 32,665 29,334 33,492 41,389 -21.38%
-
Tax Rate 23.38% 16.10% -110.33% 32.10% 33.06% 32.49% 29.61% -
Total Cost 171,810 157,892 177,774 215,499 199,740 202,937 188,161 -5.88%
-
Net Worth 1,802,692 1,810,747 1,794,444 1,770,537 1,736,383 1,768,943 1,730,812 2.75%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 33,120 - 84,554 - 33,119 - 94,065 -50.16%
Div Payout % 114.75% - 155.17% - 112.90% - 227.27% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,802,692 1,810,747 1,794,444 1,770,537 1,736,383 1,768,943 1,730,812 2.75%
NOSH 473,147 466,687 469,749 473,405 473,129 471,718 470,329 0.39%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.42% 15.91% 23.47% 13.17% 12.84% 14.20% 18.04% -
ROE 1.60% 1.65% 3.04% 1.84% 1.69% 1.89% 2.39% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 42.43 40.23 49.45 52.43 48.44 50.14 48.81 -8.92%
EPS 6.10 6.40 11.60 6.90 6.20 7.10 8.80 -21.69%
DPS 7.00 0.00 18.00 0.00 7.00 0.00 20.00 -50.36%
NAPS 3.81 3.88 3.82 3.74 3.67 3.75 3.68 2.34%
Adjusted Per Share Value based on latest NOSH - 473,405
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 42.40 39.66 49.06 52.42 48.40 49.96 48.49 -8.56%
EPS 6.10 6.31 11.51 6.90 6.20 7.07 8.74 -21.33%
DPS 7.00 0.00 17.86 0.00 6.99 0.00 19.87 -50.15%
NAPS 3.8073 3.8244 3.7899 3.7394 3.6673 3.7361 3.6555 2.75%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.76 2.83 2.33 2.97 3.10 3.14 3.04 -
P/RPS 6.50 7.03 4.71 5.67 6.40 6.26 6.23 2.87%
P/EPS 45.25 44.22 20.09 43.04 50.00 44.23 34.55 19.72%
EY 2.21 2.26 4.98 2.32 2.00 2.26 2.89 -16.38%
DY 2.54 0.00 7.73 0.00 2.26 0.00 6.58 -47.01%
P/NAPS 0.72 0.73 0.61 0.79 0.84 0.84 0.83 -9.05%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 20/04/09 23/02/09 24/10/08 21/08/08 30/04/08 21/02/08 -
Price 3.00 2.92 2.49 2.33 3.00 3.12 2.99 -
P/RPS 7.07 7.26 5.04 4.44 6.19 6.22 6.13 9.98%
P/EPS 49.18 45.63 21.47 33.77 48.39 43.94 33.98 27.97%
EY 2.03 2.19 4.66 2.96 2.07 2.28 2.94 -21.89%
DY 2.33 0.00 7.23 0.00 2.33 0.00 6.69 -50.53%
P/NAPS 0.79 0.75 0.65 0.62 0.82 0.83 0.81 -1.65%

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