[NCB] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 198.8%
YoY- 29.12%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 178,399 190,222 186,040 194,106 160,070 193,020 172,867 2.11%
PBT 23,961 31,202 22,224 29,300 12,125 23,649 20,462 11.06%
Tax -7,552 -10,431 -7,438 -9,576 -5,524 -8,148 -8,343 -6.40%
NP 16,409 20,771 14,786 19,724 6,601 15,501 12,119 22.32%
-
NP to SH 16,409 20,771 14,786 19,724 6,601 15,501 12,119 22.32%
-
Tax Rate 31.52% 33.43% 33.47% 32.68% 45.56% 34.45% 40.77% -
Total Cost 161,990 169,451 171,254 174,382 153,469 177,519 160,748 0.51%
-
Net Worth 926,000 1,199,053 1,182,880 1,150,566 1,131,600 1,132,042 1,109,354 -11.31%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 27,780 - 9,539 - 18,860 - - -
Div Payout % 169.30% - 64.52% - 285.71% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 926,000 1,199,053 1,182,880 1,150,566 1,131,600 1,132,042 1,109,354 -11.31%
NOSH 463,000 472,068 476,967 469,619 471,500 469,727 466,115 -0.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.20% 10.92% 7.95% 10.16% 4.12% 8.03% 7.01% -
ROE 1.77% 1.73% 1.25% 1.71% 0.58% 1.37% 1.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 38.53 40.30 39.00 41.33 33.95 41.09 37.09 2.56%
EPS 3.50 4.40 3.10 4.20 1.40 3.30 2.60 21.85%
DPS 6.00 0.00 2.00 0.00 4.00 0.00 0.00 -
NAPS 2.00 2.54 2.48 2.45 2.40 2.41 2.38 -10.92%
Adjusted Per Share Value based on latest NOSH - 469,619
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 37.68 40.18 39.29 41.00 33.81 40.77 36.51 2.11%
EPS 3.47 4.39 3.12 4.17 1.39 3.27 2.56 22.41%
DPS 5.87 0.00 2.01 0.00 3.98 0.00 0.00 -
NAPS 1.9557 2.5324 2.4983 2.43 2.39 2.3909 2.343 -11.31%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.65 1.96 2.25 2.56 2.70 2.25 2.79 -
P/RPS 4.28 4.86 5.77 6.19 7.95 5.48 7.52 -31.25%
P/EPS 46.56 44.55 72.58 60.95 192.86 68.18 107.31 -42.60%
EY 2.15 2.24 1.38 1.64 0.52 1.47 0.93 74.57%
DY 3.64 0.00 0.89 0.00 1.48 0.00 0.00 -
P/NAPS 0.83 0.77 0.91 1.04 1.13 0.93 1.17 -20.40%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/10/02 19/08/02 22/04/02 12/04/02 22/10/01 20/08/01 -
Price 1.54 1.80 2.12 2.61 2.60 2.36 2.77 -
P/RPS 4.00 4.47 5.44 6.31 7.66 5.74 7.47 -33.98%
P/EPS 43.45 40.91 68.39 62.14 185.71 71.52 106.54 -44.91%
EY 2.30 2.44 1.46 1.61 0.54 1.40 0.94 81.28%
DY 3.90 0.00 0.94 0.00 1.54 0.00 0.00 -
P/NAPS 0.77 0.71 0.85 1.07 1.08 0.98 1.16 -23.84%

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