[NCB] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 66.82%
YoY- 31.66%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 218,331 200,752 187,764 232,293 248,193 229,172 236,527 -5.19%
PBT 56,077 37,772 35,603 25,921 48,147 43,969 49,752 8.29%
Tax -11,558 -8,830 -5,731 28,598 -15,453 -14,537 -16,162 -20.01%
NP 44,519 28,942 29,872 54,519 32,694 29,432 33,590 20.63%
-
NP to SH 44,558 28,862 29,868 54,491 32,665 29,334 33,492 20.94%
-
Tax Rate 20.61% 23.38% 16.10% -110.33% 32.10% 33.06% 32.49% -
Total Cost 173,812 171,810 157,892 177,774 215,499 199,740 202,937 -9.80%
-
Net Worth 1,829,223 1,802,692 1,810,747 1,794,444 1,770,537 1,736,383 1,768,943 2.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 33,120 - 84,554 - 33,119 - -
Div Payout % - 114.75% - 155.17% - 112.90% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,829,223 1,802,692 1,810,747 1,794,444 1,770,537 1,736,383 1,768,943 2.25%
NOSH 469,031 473,147 466,687 469,749 473,405 473,129 471,718 -0.37%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.39% 14.42% 15.91% 23.47% 13.17% 12.84% 14.20% -
ROE 2.44% 1.60% 1.65% 3.04% 1.84% 1.69% 1.89% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.55 42.43 40.23 49.45 52.43 48.44 50.14 -4.82%
EPS 9.50 6.10 6.40 11.60 6.90 6.20 7.10 21.40%
DPS 0.00 7.00 0.00 18.00 0.00 7.00 0.00 -
NAPS 3.90 3.81 3.88 3.82 3.74 3.67 3.75 2.64%
Adjusted Per Share Value based on latest NOSH - 469,749
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.11 42.40 39.66 49.06 52.42 48.40 49.96 -5.20%
EPS 9.41 6.10 6.31 11.51 6.90 6.20 7.07 20.97%
DPS 0.00 7.00 0.00 17.86 0.00 6.99 0.00 -
NAPS 3.8634 3.8073 3.8244 3.7899 3.7394 3.6673 3.7361 2.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.96 2.76 2.83 2.33 2.97 3.10 3.14 -
P/RPS 6.36 6.50 7.03 4.71 5.67 6.40 6.26 1.06%
P/EPS 31.16 45.25 44.22 20.09 43.04 50.00 44.23 -20.80%
EY 3.21 2.21 2.26 4.98 2.32 2.00 2.26 26.32%
DY 0.00 2.54 0.00 7.73 0.00 2.26 0.00 -
P/NAPS 0.76 0.72 0.73 0.61 0.79 0.84 0.84 -6.44%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/10/09 24/08/09 20/04/09 23/02/09 24/10/08 21/08/08 30/04/08 -
Price 3.04 3.00 2.92 2.49 2.33 3.00 3.12 -
P/RPS 6.53 7.07 7.26 5.04 4.44 6.19 6.22 3.29%
P/EPS 32.00 49.18 45.63 21.47 33.77 48.39 43.94 -19.03%
EY 3.13 2.03 2.19 4.66 2.96 2.07 2.28 23.49%
DY 0.00 2.33 0.00 7.23 0.00 2.33 0.00 -
P/NAPS 0.78 0.79 0.75 0.65 0.62 0.82 0.83 -4.05%

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