[NCB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -5.63%
YoY- 47.68%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 211,606 214,951 212,451 195,007 201,260 207,036 201,551 3.28%
PBT 49,249 37,474 41,991 36,606 34,749 36,845 38,797 17.18%
Tax -12,693 -12,132 -13,048 -11,283 -8,270 -11,687 -12,647 0.24%
NP 36,556 25,342 28,943 25,323 26,479 25,158 26,150 24.94%
-
NP to SH 36,517 25,315 28,937 25,332 26,844 25,048 26,139 24.89%
-
Tax Rate 25.77% 32.37% 31.07% 30.82% 23.80% 31.72% 32.60% -
Total Cost 175,050 189,609 183,508 169,684 174,781 181,878 175,401 -0.13%
-
Net Worth 1,661,991 1,645,474 1,610,204 1,641,888 1,605,930 1,417,811 1,372,297 13.58%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 100,655 - 23,336 - 47,094 - 23,338 164.25%
Div Payout % 275.64% - 80.65% - 175.44% - 89.29% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,661,991 1,645,474 1,610,204 1,641,888 1,605,930 1,417,811 1,372,297 13.58%
NOSH 468,166 468,796 466,725 469,111 470,947 472,603 466,767 0.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.28% 11.79% 13.62% 12.99% 13.16% 12.15% 12.97% -
ROE 2.20% 1.54% 1.80% 1.54% 1.67% 1.77% 1.90% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.20 45.85 45.52 41.57 42.74 43.81 43.18 3.08%
EPS 7.80 5.40 6.20 5.40 5.70 5.30 5.60 24.64%
DPS 21.50 0.00 5.00 0.00 10.00 0.00 5.00 163.72%
NAPS 3.55 3.51 3.45 3.50 3.41 3.00 2.94 13.35%
Adjusted Per Share Value based on latest NOSH - 469,111
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 44.69 45.40 44.87 41.19 42.51 43.73 42.57 3.28%
EPS 7.71 5.35 6.11 5.35 5.67 5.29 5.52 24.87%
DPS 21.26 0.00 4.93 0.00 9.95 0.00 4.93 164.23%
NAPS 3.5102 3.4753 3.4008 3.4677 3.3918 2.9945 2.8983 13.58%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.49 2.55 2.58 2.50 2.49 2.50 2.40 -
P/RPS 5.51 5.56 5.67 6.01 5.83 5.71 5.56 -0.59%
P/EPS 31.92 47.22 41.61 46.30 43.68 47.17 42.86 -17.79%
EY 3.13 2.12 2.40 2.16 2.29 2.12 2.33 21.68%
DY 8.63 0.00 1.94 0.00 4.02 0.00 2.08 157.53%
P/NAPS 0.70 0.73 0.75 0.71 0.73 0.83 0.82 -9.98%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 19/10/06 21/08/06 28/04/06 06/03/06 24/10/05 22/08/05 -
Price 2.73 2.50 2.65 2.60 2.50 2.45 2.50 -
P/RPS 6.04 5.45 5.82 6.25 5.85 5.59 5.79 2.85%
P/EPS 35.00 46.30 42.74 48.15 43.86 46.23 44.64 -14.93%
EY 2.86 2.16 2.34 2.08 2.28 2.16 2.24 17.63%
DY 7.88 0.00 1.89 0.00 4.00 0.00 2.00 148.83%
P/NAPS 0.77 0.71 0.77 0.74 0.73 0.82 0.85 -6.36%

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