[NCB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 54.38%
YoY- 36.41%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 227,840 209,263 224,568 218,331 200,752 187,764 232,293 -1.28%
PBT 50,384 45,070 38,534 56,077 37,772 35,603 25,921 55.93%
Tax -14,816 -4,135 -797 -11,558 -8,830 -5,731 28,598 -
NP 35,568 40,935 37,737 44,519 28,942 29,872 54,519 -24.83%
-
NP to SH 35,507 40,837 37,755 44,558 28,862 29,868 54,491 -24.89%
-
Tax Rate 29.41% 9.17% 2.07% 20.61% 23.38% 16.10% -110.33% -
Total Cost 192,272 168,328 186,831 173,812 171,810 157,892 177,774 5.38%
-
Net Worth 1,845,429 1,891,645 1,854,714 1,829,223 1,802,692 1,810,747 1,794,444 1.89%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 32,703 - 99,106 - 33,120 - 84,554 -47.00%
Div Payout % 92.11% - 262.50% - 114.75% - 155.17% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,845,429 1,891,645 1,854,714 1,829,223 1,802,692 1,810,747 1,794,444 1.89%
NOSH 467,197 469,390 471,937 469,031 473,147 466,687 469,749 -0.36%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.61% 19.56% 16.80% 20.39% 14.42% 15.91% 23.47% -
ROE 1.92% 2.16% 2.04% 2.44% 1.60% 1.65% 3.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 48.77 44.58 47.58 46.55 42.43 40.23 49.45 -0.92%
EPS 7.60 8.70 8.00 9.50 6.10 6.40 11.60 -24.62%
DPS 7.00 0.00 21.00 0.00 7.00 0.00 18.00 -46.81%
NAPS 3.95 4.03 3.93 3.90 3.81 3.88 3.82 2.26%
Adjusted Per Share Value based on latest NOSH - 469,031
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 48.12 44.20 47.43 46.11 42.40 39.66 49.06 -1.28%
EPS 7.50 8.62 7.97 9.41 6.10 6.31 11.51 -24.89%
DPS 6.91 0.00 20.93 0.00 7.00 0.00 17.86 -46.99%
NAPS 3.8976 3.9952 3.9172 3.8634 3.8073 3.8244 3.7899 1.89%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.35 3.65 3.11 2.96 2.76 2.83 2.33 -
P/RPS 6.87 8.19 6.54 6.36 6.50 7.03 4.71 28.70%
P/EPS 44.08 41.95 38.88 31.16 45.25 44.22 20.09 69.09%
EY 2.27 2.38 2.57 3.21 2.21 2.26 4.98 -40.85%
DY 2.09 0.00 6.75 0.00 2.54 0.00 7.73 -58.28%
P/NAPS 0.85 0.91 0.79 0.76 0.72 0.73 0.61 24.83%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 29/04/10 23/02/10 26/10/09 24/08/09 20/04/09 23/02/09 -
Price 3.72 3.29 3.24 3.04 3.00 2.92 2.49 -
P/RPS 7.63 7.38 6.81 6.53 7.07 7.26 5.04 31.94%
P/EPS 48.95 37.82 40.50 32.00 49.18 45.63 21.47 73.48%
EY 2.04 2.64 2.47 3.13 2.03 2.19 4.66 -42.43%
DY 1.88 0.00 6.48 0.00 2.33 0.00 7.23 -59.36%
P/NAPS 0.94 0.82 0.82 0.78 0.79 0.75 0.65 27.96%

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