[NCB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -110.05%
YoY- 54.82%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 199,509 205,789 205,608 225,440 224,558 235,480 230,906 -9.27%
PBT -2,550 6,446 9,025 2,675 33,570 11,519 46,875 -
Tax 247 -3,635 -4,265 -5,414 -6,305 -17,190 -11,938 -
NP -2,303 2,811 4,760 -2,739 27,265 -5,671 34,937 -
-
NP to SH -2,303 2,811 4,760 -2,739 27,265 -5,671 34,937 -
-
Tax Rate - 56.39% 47.26% 202.39% 18.78% 149.23% 25.47% -
Total Cost 201,812 202,978 200,848 228,179 197,293 241,151 195,969 1.97%
-
Net Worth 1,363,376 1,405,499 1,428,000 1,383,194 1,484,673 1,465,008 1,477,740 -5.22%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 9,369 21,420 - - 16,540 - -
Div Payout % - 333.33% 450.00% - - 0.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,363,376 1,405,499 1,428,000 1,383,194 1,484,673 1,465,008 1,477,740 -5.22%
NOSH 460,600 468,499 476,000 456,499 470,086 472,583 472,121 -1.63%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.15% 1.37% 2.32% -1.21% 12.14% -2.41% 15.13% -
ROE -0.17% 0.20% 0.33% -0.20% 1.84% -0.39% 2.36% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.32 43.93 43.19 49.38 47.77 49.83 48.91 -7.76%
EPS -0.50 0.60 1.00 -0.60 5.80 -1.20 7.40 -
DPS 0.00 2.00 4.50 0.00 0.00 3.50 0.00 -
NAPS 2.96 3.00 3.00 3.03 3.1583 3.10 3.13 -3.65%
Adjusted Per Share Value based on latest NOSH - 456,499
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.14 43.46 43.43 47.61 47.43 49.73 48.77 -9.27%
EPS -0.49 0.59 1.01 -0.58 5.76 -1.20 7.38 -
DPS 0.00 1.98 4.52 0.00 0.00 3.49 0.00 -
NAPS 2.8795 2.9685 3.016 2.9213 3.1357 3.0941 3.121 -5.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.85 2.99 3.18 3.50 3.90 4.60 4.60 -
P/RPS 6.58 6.81 7.36 7.09 8.16 9.23 9.41 -21.20%
P/EPS -570.00 498.33 318.00 -583.33 67.24 -383.33 62.16 -
EY -0.18 0.20 0.31 -0.17 1.49 -0.26 1.61 -
DY 0.00 0.67 1.42 0.00 0.00 0.76 0.00 -
P/NAPS 0.96 1.00 1.06 1.16 1.23 1.48 1.47 -24.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/10/14 25/08/14 29/05/14 28/02/14 28/10/13 28/08/13 24/04/13 -
Price 2.62 2.90 3.07 3.55 3.70 4.29 4.70 -
P/RPS 6.05 6.60 7.11 7.19 7.75 8.61 9.61 -26.52%
P/EPS -524.00 483.33 307.00 -591.67 63.79 -357.50 63.51 -
EY -0.19 0.21 0.33 -0.17 1.57 -0.28 1.57 -
DY 0.00 0.69 1.47 0.00 0.00 0.82 0.00 -
P/NAPS 0.89 0.97 1.02 1.17 1.17 1.38 1.50 -29.36%

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