[NCB] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
12-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -57.42%
YoY- -20.69%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 190,222 186,040 194,106 160,070 193,020 172,867 180,172 3.68%
PBT 31,202 22,224 29,300 12,125 23,649 20,462 23,502 20.77%
Tax -10,431 -7,438 -9,576 -5,524 -8,148 -8,343 -8,226 17.13%
NP 20,771 14,786 19,724 6,601 15,501 12,119 15,276 22.71%
-
NP to SH 20,771 14,786 19,724 6,601 15,501 12,119 15,276 22.71%
-
Tax Rate 33.43% 33.47% 32.68% 45.56% 34.45% 40.77% 35.00% -
Total Cost 169,451 171,254 174,382 153,469 177,519 160,748 164,896 1.83%
-
Net Worth 1,199,053 1,182,880 1,150,566 1,131,600 1,132,042 1,109,354 1,121,831 4.53%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 9,539 - 18,860 - - - -
Div Payout % - 64.52% - 285.71% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,199,053 1,182,880 1,150,566 1,131,600 1,132,042 1,109,354 1,121,831 4.53%
NOSH 472,068 476,967 469,619 471,500 469,727 466,115 477,374 -0.74%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.92% 7.95% 10.16% 4.12% 8.03% 7.01% 8.48% -
ROE 1.73% 1.25% 1.71% 0.58% 1.37% 1.09% 1.36% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 40.30 39.00 41.33 33.95 41.09 37.09 37.74 4.46%
EPS 4.40 3.10 4.20 1.40 3.30 2.60 3.20 23.62%
DPS 0.00 2.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.54 2.48 2.45 2.40 2.41 2.38 2.35 5.31%
Adjusted Per Share Value based on latest NOSH - 471,500
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 40.18 39.29 41.00 33.81 40.77 36.51 38.05 3.69%
EPS 4.39 3.12 4.17 1.39 3.27 2.56 3.23 22.67%
DPS 0.00 2.01 0.00 3.98 0.00 0.00 0.00 -
NAPS 2.5324 2.4983 2.43 2.39 2.3909 2.343 2.3693 4.53%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.96 2.25 2.56 2.70 2.25 2.79 2.60 -
P/RPS 4.86 5.77 6.19 7.95 5.48 7.52 6.89 -20.74%
P/EPS 44.55 72.58 60.95 192.86 68.18 107.31 81.25 -32.98%
EY 2.24 1.38 1.64 0.52 1.47 0.93 1.23 49.07%
DY 0.00 0.89 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.77 0.91 1.04 1.13 0.93 1.17 1.11 -21.61%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/10/02 19/08/02 22/04/02 12/04/02 22/10/01 20/08/01 30/04/01 -
Price 1.80 2.12 2.61 2.60 2.36 2.77 2.45 -
P/RPS 4.47 5.44 6.31 7.66 5.74 7.47 6.49 -21.99%
P/EPS 40.91 68.39 62.14 185.71 71.52 106.54 76.56 -34.12%
EY 2.44 1.46 1.61 0.54 1.40 0.94 1.31 51.32%
DY 0.00 0.94 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 1.07 1.08 0.98 1.16 1.04 -22.44%

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