[NCB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.6%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 248,193 229,172 236,527 229,583 231,336 222,501 202,097 14.63%
PBT 48,147 43,969 49,752 58,844 58,007 48,349 38,912 15.20%
Tax -15,453 -14,537 -16,162 -17,422 -19,200 -15,740 -12,601 14.52%
NP 32,694 29,432 33,590 41,422 38,807 32,609 26,311 15.53%
-
NP to SH 32,665 29,334 33,492 41,389 38,827 32,599 26,306 15.48%
-
Tax Rate 32.10% 33.06% 32.49% 29.61% 33.10% 32.55% 32.38% -
Total Cost 215,499 199,740 202,937 188,161 192,529 189,892 175,786 14.50%
-
Net Worth 1,770,537 1,736,383 1,768,943 1,730,812 1,684,062 1,658,296 1,695,797 2.90%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 33,119 - 94,065 - 23,622 - -
Div Payout % - 112.90% - 227.27% - 72.46% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,770,537 1,736,383 1,768,943 1,730,812 1,684,062 1,658,296 1,695,797 2.90%
NOSH 473,405 473,129 471,718 470,329 467,795 472,449 469,750 0.51%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.17% 12.84% 14.20% 18.04% 16.78% 14.66% 13.02% -
ROE 1.84% 1.69% 1.89% 2.39% 2.31% 1.97% 1.55% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 52.43 48.44 50.14 48.81 49.45 47.10 43.02 14.05%
EPS 6.90 6.20 7.10 8.80 8.30 6.90 5.60 14.88%
DPS 0.00 7.00 0.00 20.00 0.00 5.00 0.00 -
NAPS 3.74 3.67 3.75 3.68 3.60 3.51 3.61 2.37%
Adjusted Per Share Value based on latest NOSH - 470,329
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 52.42 48.40 49.96 48.49 48.86 46.99 42.68 14.64%
EPS 6.90 6.20 7.07 8.74 8.20 6.89 5.56 15.43%
DPS 0.00 6.99 0.00 19.87 0.00 4.99 0.00 -
NAPS 3.7394 3.6673 3.7361 3.6555 3.5568 3.5024 3.5816 2.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.97 3.10 3.14 3.04 2.94 2.99 3.06 -
P/RPS 5.67 6.40 6.26 6.23 5.95 6.35 7.11 -13.96%
P/EPS 43.04 50.00 44.23 34.55 35.42 43.33 54.64 -14.67%
EY 2.32 2.00 2.26 2.89 2.82 2.31 1.83 17.08%
DY 0.00 2.26 0.00 6.58 0.00 1.67 0.00 -
P/NAPS 0.79 0.84 0.84 0.83 0.82 0.85 0.85 -4.75%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/10/08 21/08/08 30/04/08 21/02/08 01/11/07 20/08/07 23/04/07 -
Price 2.33 3.00 3.12 2.99 2.97 2.86 2.90 -
P/RPS 4.44 6.19 6.22 6.13 6.01 6.07 6.74 -24.23%
P/EPS 33.77 48.39 43.94 33.98 35.78 41.45 51.79 -24.74%
EY 2.96 2.07 2.28 2.94 2.79 2.41 1.93 32.88%
DY 0.00 2.33 0.00 6.69 0.00 1.75 0.00 -
P/NAPS 0.62 0.82 0.83 0.81 0.83 0.81 0.80 -15.58%

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