[NCB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.16%
YoY- 36.72%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 229,067 221,723 227,840 209,263 224,568 218,331 200,752 9.16%
PBT 40,729 54,327 50,384 45,070 38,534 56,077 37,772 5.13%
Tax -11,971 -14,210 -14,816 -4,135 -797 -11,558 -8,830 22.42%
NP 28,758 40,117 35,568 40,935 37,737 44,519 28,942 -0.42%
-
NP to SH 28,686 40,266 35,507 40,837 37,755 44,558 28,862 -0.40%
-
Tax Rate 29.39% 26.16% 29.41% 9.17% 2.07% 20.61% 23.38% -
Total Cost 200,309 181,606 192,272 168,328 186,831 173,812 171,810 10.74%
-
Net Worth 1,890,545 1,913,819 1,845,429 1,891,645 1,854,714 1,829,223 1,802,692 3.21%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 141,790 - 32,703 - 99,106 - 33,120 162.95%
Div Payout % 494.29% - 92.11% - 262.50% - 114.75% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,890,545 1,913,819 1,845,429 1,891,645 1,854,714 1,829,223 1,802,692 3.21%
NOSH 472,636 473,717 467,197 469,390 471,937 469,031 473,147 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.55% 18.09% 15.61% 19.56% 16.80% 20.39% 14.42% -
ROE 1.52% 2.10% 1.92% 2.16% 2.04% 2.44% 1.60% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.47 46.80 48.77 44.58 47.58 46.55 42.43 9.25%
EPS 6.10 8.50 7.60 8.70 8.00 9.50 6.10 0.00%
DPS 30.00 0.00 7.00 0.00 21.00 0.00 7.00 163.14%
NAPS 4.00 4.04 3.95 4.03 3.93 3.90 3.81 3.28%
Adjusted Per Share Value based on latest NOSH - 469,390
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.38 46.83 48.12 44.20 47.43 46.11 42.40 9.16%
EPS 6.06 8.50 7.50 8.62 7.97 9.41 6.10 -0.43%
DPS 29.95 0.00 6.91 0.00 20.93 0.00 7.00 162.85%
NAPS 3.9929 4.042 3.8976 3.9952 3.9172 3.8634 3.8073 3.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.68 3.60 3.35 3.65 3.11 2.96 2.76 -
P/RPS 7.59 7.69 6.87 8.19 6.54 6.36 6.50 10.85%
P/EPS 60.63 42.35 44.08 41.95 38.88 31.16 45.25 21.47%
EY 1.65 2.36 2.27 2.38 2.57 3.21 2.21 -17.65%
DY 8.15 0.00 2.09 0.00 6.75 0.00 2.54 117.08%
P/NAPS 0.92 0.89 0.85 0.91 0.79 0.76 0.72 17.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 25/10/10 23/08/10 29/04/10 23/02/10 26/10/09 24/08/09 -
Price 3.87 3.66 3.72 3.29 3.24 3.04 3.00 -
P/RPS 7.99 7.82 7.63 7.38 6.81 6.53 7.07 8.47%
P/EPS 63.76 43.06 48.95 37.82 40.50 32.00 49.18 18.84%
EY 1.57 2.32 2.04 2.64 2.47 3.13 2.03 -15.70%
DY 7.75 0.00 1.88 0.00 6.48 0.00 2.33 122.33%
P/NAPS 0.97 0.91 0.94 0.82 0.82 0.78 0.79 14.62%

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