[NCB] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 27.89%
YoY- 144.43%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 218,407 192,196 197,982 228,681 199,509 205,789 205,608 4.10%
PBT 17,032 11,788 18,129 8,909 -2,550 6,446 9,025 52.65%
Tax -6,142 -4,778 -6,494 189 247 -3,635 -4,265 27.49%
NP 10,890 7,010 11,635 9,098 -2,303 2,811 4,760 73.53%
-
NP to SH 10,890 7,010 11,635 9,098 -2,303 2,811 4,760 73.53%
-
Tax Rate 36.06% 40.53% 35.82% -2.12% - 56.39% 47.26% -
Total Cost 207,517 185,186 186,347 219,583 201,812 202,978 200,848 2.19%
-
Net Worth 1,420,292 1,392,653 1,401,645 1,431,737 1,363,376 1,405,499 1,428,000 -0.35%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 9,346 23,270 - - 9,369 21,420 -
Div Payout % - 133.33% 200.00% - - 333.33% 450.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,420,292 1,392,653 1,401,645 1,431,737 1,363,376 1,405,499 1,428,000 -0.35%
NOSH 473,478 467,333 465,400 478,842 460,600 468,499 476,000 -0.35%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.99% 3.65% 5.88% 3.98% -1.15% 1.37% 2.32% -
ROE 0.77% 0.50% 0.83% 0.64% -0.17% 0.20% 0.33% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.13 41.13 42.54 47.76 43.32 43.93 43.19 4.48%
EPS 2.30 1.50 2.50 1.90 -0.50 0.60 1.00 74.15%
DPS 0.00 2.00 5.00 0.00 0.00 2.00 4.50 -
NAPS 2.9997 2.98 3.0117 2.99 2.96 3.00 3.00 -0.00%
Adjusted Per Share Value based on latest NOSH - 465,400
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.13 40.59 41.81 48.30 42.14 43.46 43.43 4.09%
EPS 2.30 1.48 2.46 1.92 -0.49 0.59 1.01 73.00%
DPS 0.00 1.97 4.91 0.00 0.00 1.98 4.52 -
NAPS 2.9997 2.9413 2.9603 3.0239 2.8795 2.9685 3.016 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.16 3.52 2.47 2.28 2.85 2.99 3.18 -
P/RPS 9.02 8.56 5.81 4.77 6.58 6.81 7.36 14.50%
P/EPS 180.87 234.67 98.80 120.00 -570.00 498.33 318.00 -31.32%
EY 0.55 0.43 1.01 0.83 -0.18 0.20 0.31 46.50%
DY 0.00 0.57 2.02 0.00 0.00 0.67 1.42 -
P/NAPS 1.39 1.18 0.82 0.76 0.96 1.00 1.06 19.78%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 28/10/15 24/08/15 29/04/15 27/02/15 27/10/14 25/08/14 29/05/14 -
Price 4.26 4.01 2.82 2.50 2.62 2.90 3.07 -
P/RPS 9.24 9.75 6.63 5.23 6.05 6.60 7.11 19.06%
P/EPS 185.22 267.33 112.80 131.58 -524.00 483.33 307.00 -28.57%
EY 0.54 0.37 0.89 0.76 -0.19 0.21 0.33 38.82%
DY 0.00 0.50 1.77 0.00 0.00 0.69 1.47 -
P/NAPS 1.42 1.35 0.94 0.84 0.89 0.97 1.02 24.65%

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