[NCB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
20-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -45.19%
YoY- -10.82%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 224,568 218,331 200,752 187,764 232,293 248,193 229,172 -1.34%
PBT 38,534 56,077 37,772 35,603 25,921 48,147 43,969 -8.39%
Tax -797 -11,558 -8,830 -5,731 28,598 -15,453 -14,537 -85.49%
NP 37,737 44,519 28,942 29,872 54,519 32,694 29,432 17.96%
-
NP to SH 37,755 44,558 28,862 29,868 54,491 32,665 29,334 18.26%
-
Tax Rate 2.07% 20.61% 23.38% 16.10% -110.33% 32.10% 33.06% -
Total Cost 186,831 173,812 171,810 157,892 177,774 215,499 199,740 -4.34%
-
Net Worth 1,854,714 1,829,223 1,802,692 1,810,747 1,794,444 1,770,537 1,736,383 4.48%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 99,106 - 33,120 - 84,554 - 33,119 107.24%
Div Payout % 262.50% - 114.75% - 155.17% - 112.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,854,714 1,829,223 1,802,692 1,810,747 1,794,444 1,770,537 1,736,383 4.48%
NOSH 471,937 469,031 473,147 466,687 469,749 473,405 473,129 -0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.80% 20.39% 14.42% 15.91% 23.47% 13.17% 12.84% -
ROE 2.04% 2.44% 1.60% 1.65% 3.04% 1.84% 1.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.58 46.55 42.43 40.23 49.45 52.43 48.44 -1.18%
EPS 8.00 9.50 6.10 6.40 11.60 6.90 6.20 18.46%
DPS 21.00 0.00 7.00 0.00 18.00 0.00 7.00 107.59%
NAPS 3.93 3.90 3.81 3.88 3.82 3.74 3.67 4.65%
Adjusted Per Share Value based on latest NOSH - 466,687
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.43 46.11 42.40 39.66 49.06 52.42 48.40 -1.33%
EPS 7.97 9.41 6.10 6.31 11.51 6.90 6.20 18.17%
DPS 20.93 0.00 7.00 0.00 17.86 0.00 6.99 107.32%
NAPS 3.9172 3.8634 3.8073 3.8244 3.7899 3.7394 3.6673 4.48%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.11 2.96 2.76 2.83 2.33 2.97 3.10 -
P/RPS 6.54 6.36 6.50 7.03 4.71 5.67 6.40 1.44%
P/EPS 38.88 31.16 45.25 44.22 20.09 43.04 50.00 -15.40%
EY 2.57 3.21 2.21 2.26 4.98 2.32 2.00 18.14%
DY 6.75 0.00 2.54 0.00 7.73 0.00 2.26 106.98%
P/NAPS 0.79 0.76 0.72 0.73 0.61 0.79 0.84 -3.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/10/09 24/08/09 20/04/09 23/02/09 24/10/08 21/08/08 -
Price 3.24 3.04 3.00 2.92 2.49 2.33 3.00 -
P/RPS 6.81 6.53 7.07 7.26 5.04 4.44 6.19 6.55%
P/EPS 40.50 32.00 49.18 45.63 21.47 33.77 48.39 -11.16%
EY 2.47 3.13 2.03 2.19 4.66 2.96 2.07 12.46%
DY 6.48 0.00 2.33 0.00 7.23 0.00 2.33 97.39%
P/NAPS 0.82 0.78 0.79 0.75 0.65 0.62 0.82 0.00%

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