[NCB] QoQ TTM Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	852,914	831,415	839,140	869,002	897,422	946,185	943,475	-6.51%
YoY %	2.59%	-0.92%	-3.44%	-3.17%	-5.15%	0.29%	-	-
Horiz. %	90.40%	88.12%	88.94%	92.11%	95.12%	100.29%	100.00%	-
PBT	177,453	167,986	155,373	147,443	153,640	167,789	200,712	-7.88%
YoY %	5.64%	8.12%	5.38%	-4.03%	-8.43%	-16.40%	-	-
Horiz. %	88.41%	83.70%	77.41%	73.46%	76.55%	83.60%	100.00%	-
Tax	-25,320	-26,916	2,479	-1,416	-7,123	-17,554	-63,574	-45.89%
YoY %	5.93%	-1,185.76%	275.07%	80.12%	59.42%	72.39%	-	-
Horiz. %	39.83%	42.34%	-3.90%	2.23%	11.20%	27.61%	100.00%	-
NP	152,133	141,070	157,852	146,027	146,517	150,235	137,138	7.16%
YoY %	7.84%	-10.63%	8.10%	-0.33%	-2.47%	9.55%	-	-
Horiz. %	110.93%	102.87%	115.10%	106.48%	106.84%	109.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,012	141,043	157,779	145,886	146,358	149,982	136,880	7.24%
YoY %	7.78%	-10.61%	8.15%	-0.32%	-2.42%	9.57%	-	-
Horiz. %	111.05%	103.04%	115.27%	106.58%	106.92%	109.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.27%	16.02%	-1.60%	0.96%	4.64%	10.46%	31.67%	-
YoY %	-10.92%	1,101.25%	-266.67%	-79.31%	-55.64%	-66.97%	-	-
Horiz. %	45.06%	50.58%	-5.05%	3.03%	14.65%	33.03%	100.00%	-
Total Cost	700,781	690,345	681,288	722,975	750,905	795,950	806,337	-8.93%
YoY %	1.51%	1.33%	-5.77%	-3.72%	-5.66%	-1.29%	-	-
Horiz. %	86.91%	85.61%	84.49%	89.66%	93.13%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,891,645	1,854,714	1,829,223	1,802,692	1,810,747	1,794,444	1,770,537	4.51%
YoY %	1.99%	1.39%	1.47%	-0.44%	0.91%	1.35%	-	-
Horiz. %	106.84%	104.75%	103.31%	101.82%	102.27%	101.35%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	132,227	132,227	117,675	117,675	117,674	117,674	127,184	2.62%
YoY %	0.00%	12.37%	0.00%	0.00%	0.00%	-7.48%	-	-
Horiz. %	103.97%	103.97%	92.52%	92.52%	92.52%	92.52%	100.00%	-
Div Payout %	86.98%	93.75%	74.58%	80.66%	80.40%	78.46%	92.92%	-
YoY %	-7.22%	25.70%	-7.54%	0.32%	2.47%	-15.56%	-	-
Horiz. %	93.61%	100.89%	80.26%	86.81%	86.53%	84.44%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	1,891,645	1,854,714	1,829,223	1,802,692	1,810,747	1,794,444	1,770,537	4.51%
YoY %	1.99%	1.39%	1.47%	-0.44%	0.91%	1.35%	-	-
Horiz. %	106.84%	104.75%	103.31%	101.82%	102.27%	101.35%	100.00%	-
NOSH	469,390	471,937	469,031	473,147	466,687	469,749	473,405	-0.56%
YoY %	-0.54%	0.62%	-0.87%	1.38%	-0.65%	-0.77%	-	-
Horiz. %	99.15%	99.69%	99.08%	99.95%	98.58%	99.23%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	17.84%	16.97%	18.81%	16.80%	16.33%	15.88%	14.54%	-
YoY %	5.13%	-9.78%	11.96%	2.88%	2.83%	9.22%	-	-
Horiz. %	122.70%	116.71%	129.37%	115.54%	112.31%	109.22%	100.00%	-
ROE	8.04%	7.60%	8.63%	8.09%	8.08%	8.36%	7.73%	-
YoY %	5.79%	-11.94%	6.67%	0.12%	-3.35%	8.15%	-	-
Horiz. %	104.01%	98.32%	111.64%	104.66%	104.53%	108.15%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	181.71	176.17	178.91	183.66	192.30	201.42	199.30	-5.97%
YoY %	3.14%	-1.53%	-2.59%	-4.49%	-4.53%	1.06%	-	-
Horiz. %	91.17%	88.39%	89.77%	92.15%	96.49%	101.06%	100.00%	-
EPS	32.38	29.89	33.64	30.83	31.36	31.93	28.91	7.85%
YoY %	8.33%	-11.15%	9.11%	-1.69%	-1.79%	10.45%	-	-
Horiz. %	112.00%	103.39%	116.36%	106.64%	108.47%	110.45%	100.00%	-
DPS	28.00	28.00	25.00	25.00	25.00	25.00	27.00	2.45%
YoY %	0.00%	12.00%	0.00%	0.00%	0.00%	-7.41%	-	-
Horiz. %	103.70%	103.70%	92.59%	92.59%	92.59%	92.59%	100.00%	-
NAPS	4.03	3.93	3.90	3.81	3.88	3.82	3.74	5.10%
YoY %	2.54%	0.77%	2.36%	-1.80%	1.57%	2.14%	-	-
Horiz. %	107.75%	105.08%	104.28%	101.87%	103.74%	102.14%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 473,147
RPS	180.14	175.60	177.23	183.54	189.54	199.84	199.26	-6.50%
YoY %	2.59%	-0.92%	-3.44%	-3.17%	-5.15%	0.29%	-	-
Horiz. %	90.40%	88.13%	88.94%	92.11%	95.12%	100.29%	100.00%	-
EPS	32.11	29.79	33.32	30.81	30.91	31.68	28.91	7.25%
YoY %	7.79%	-10.59%	8.15%	-0.32%	-2.43%	9.58%	-	-
Horiz. %	111.07%	103.04%	115.25%	106.57%	106.92%	109.58%	100.00%	-
DPS	27.93	27.93	24.85	24.85	24.85	24.85	26.86	2.64%
YoY %	0.00%	12.39%	0.00%	0.00%	0.00%	-7.48%	-	-
Horiz. %	103.98%	103.98%	92.52%	92.52%	92.52%	92.52%	100.00%	-
NAPS	3.9952	3.9172	3.8634	3.8073	3.8244	3.7899	3.7394	4.51%
YoY %	1.99%	1.39%	1.47%	-0.45%	0.91%	1.35%	-	-
Horiz. %	106.84%	104.75%	103.32%	101.82%	102.27%	101.35%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	3.65	3.11	2.96	2.76	2.83	2.33	2.97	-
P/RPS	2.01	1.77	1.65	1.50	1.47	1.16	1.49	22.11%
YoY %	13.56%	7.27%	10.00%	2.04%	26.72%	-22.15%	-	-
Horiz. %	134.90%	118.79%	110.74%	100.67%	98.66%	77.85%	100.00%	-
P/EPS	11.27	10.41	8.80	8.95	9.02	7.30	10.27	6.39%
YoY %	8.26%	18.30%	-1.68%	-0.78%	23.56%	-28.92%	-	-
Horiz. %	109.74%	101.36%	85.69%	87.15%	87.83%	71.08%	100.00%	-
EY	8.87	9.61	11.36	11.17	11.08	13.70	9.74	-6.05%
YoY %	-7.70%	-15.40%	1.70%	0.81%	-19.12%	40.66%	-	-
Horiz. %	91.07%	98.67%	116.63%	114.68%	113.76%	140.66%	100.00%	-
DY	7.67	9.00	8.45	9.06	8.83	10.73	9.09	-10.71%
YoY %	-14.78%	6.51%	-6.73%	2.60%	-17.71%	18.04%	-	-
Horiz. %	84.38%	99.01%	92.96%	99.67%	97.14%	118.04%	100.00%	-
P/NAPS	0.91	0.79	0.76	0.72	0.73	0.61	0.79	9.89%
YoY %	15.19%	3.95%	5.56%	-1.37%	19.67%	-22.78%	-	-
Horiz. %	115.19%	100.00%	96.20%	91.14%	92.41%	77.22%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/10	23/02/10	26/10/09	24/08/09	20/04/09	23/02/09	24/10/08	-
Price	3.29	3.24	3.04	3.00	2.92	2.49	2.33	-
P/RPS	1.81	1.84	1.70	1.63	1.52	1.24	1.17	33.79%
YoY %	-1.63%	8.24%	4.29%	7.24%	22.58%	5.98%	-	-
Horiz. %	154.70%	157.26%	145.30%	139.32%	129.91%	105.98%	100.00%	-
P/EPS	10.16	10.84	9.04	9.73	9.31	7.80	8.06	16.70%
YoY %	-6.27%	19.91%	-7.09%	4.51%	19.36%	-3.23%	-	-
Horiz. %	126.05%	134.49%	112.16%	120.72%	115.51%	96.77%	100.00%	-
EY	9.84	9.22	11.07	10.28	10.74	12.82	12.41	-14.34%
YoY %	6.72%	-16.71%	7.68%	-4.28%	-16.22%	3.30%	-	-
Horiz. %	79.29%	74.29%	89.20%	82.84%	86.54%	103.30%	100.00%	-
DY	8.51	8.64	8.22	8.33	8.56	10.04	11.59	-18.62%
YoY %	-1.50%	5.11%	-1.32%	-2.69%	-14.74%	-13.37%	-	-
Horiz. %	73.43%	74.55%	70.92%	71.87%	73.86%	86.63%	100.00%	-
P/NAPS	0.82	0.82	0.78	0.79	0.75	0.65	0.62	20.50%
YoY %	0.00%	5.13%	-1.27%	5.33%	15.38%	4.84%	-	-
Horiz. %	132.26%	132.26%	125.81%	127.42%	120.97%	104.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos