[NCB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -27.96%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 229,583 231,336 222,501 202,097 211,606 214,951 212,451 5.29%
PBT 58,844 58,007 48,349 38,912 49,249 37,474 41,991 25.14%
Tax -17,422 -19,200 -15,740 -12,601 -12,693 -12,132 -13,048 21.19%
NP 41,422 38,807 32,609 26,311 36,556 25,342 28,943 26.91%
-
NP to SH 41,389 38,827 32,599 26,306 36,517 25,315 28,937 26.86%
-
Tax Rate 29.61% 33.10% 32.55% 32.38% 25.77% 32.37% 31.07% -
Total Cost 188,161 192,529 189,892 175,786 175,050 189,609 183,508 1.67%
-
Net Worth 1,730,812 1,684,062 1,658,296 1,695,797 1,661,991 1,645,474 1,610,204 4.91%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 94,065 - 23,622 - 100,655 - 23,336 152.63%
Div Payout % 227.27% - 72.46% - 275.64% - 80.65% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,730,812 1,684,062 1,658,296 1,695,797 1,661,991 1,645,474 1,610,204 4.91%
NOSH 470,329 467,795 472,449 469,750 468,166 468,796 466,725 0.51%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.04% 16.78% 14.66% 13.02% 17.28% 11.79% 13.62% -
ROE 2.39% 2.31% 1.97% 1.55% 2.20% 1.54% 1.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.81 49.45 47.10 43.02 45.20 45.85 45.52 4.74%
EPS 8.80 8.30 6.90 5.60 7.80 5.40 6.20 26.21%
DPS 20.00 0.00 5.00 0.00 21.50 0.00 5.00 151.34%
NAPS 3.68 3.60 3.51 3.61 3.55 3.51 3.45 4.38%
Adjusted Per Share Value based on latest NOSH - 469,750
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.49 48.86 46.99 42.68 44.69 45.40 44.87 5.29%
EPS 8.74 8.20 6.89 5.56 7.71 5.35 6.11 26.87%
DPS 19.87 0.00 4.99 0.00 21.26 0.00 4.93 152.61%
NAPS 3.6555 3.5568 3.5024 3.5816 3.5102 3.4753 3.4008 4.91%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.04 2.94 2.99 3.06 2.49 2.55 2.58 -
P/RPS 6.23 5.95 6.35 7.11 5.51 5.56 5.67 6.46%
P/EPS 34.55 35.42 43.33 54.64 31.92 47.22 41.61 -11.62%
EY 2.89 2.82 2.31 1.83 3.13 2.12 2.40 13.14%
DY 6.58 0.00 1.67 0.00 8.63 0.00 1.94 125.24%
P/NAPS 0.83 0.82 0.85 0.85 0.70 0.73 0.75 6.97%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 01/11/07 20/08/07 23/04/07 28/02/07 19/10/06 21/08/06 -
Price 2.99 2.97 2.86 2.90 2.73 2.50 2.65 -
P/RPS 6.13 6.01 6.07 6.74 6.04 5.45 5.82 3.51%
P/EPS 33.98 35.78 41.45 51.79 35.00 46.30 42.74 -14.14%
EY 2.94 2.79 2.41 1.93 2.86 2.16 2.34 16.38%
DY 6.69 0.00 1.75 0.00 7.88 0.00 1.89 131.72%
P/NAPS 0.81 0.83 0.81 0.80 0.77 0.71 0.77 3.42%

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