[NCB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 9.43%
YoY- 37.44%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 970,033 981,368 995,086 985,099 961,451 933,776 924,349 3.26%
PBT 160,260 172,172 225,072 234,180 217,393 195,277 184,707 -9.02%
Tax -41,556 -38,897 -41,023 -49,409 -48,441 -39,146 -44,530 -4.49%
NP 118,704 133,275 184,049 184,771 168,952 156,131 140,177 -10.48%
-
NP to SH 118,704 133,275 183,941 184,761 168,845 156,069 140,151 -10.47%
-
Tax Rate 25.93% 22.59% 18.23% 21.10% 22.28% 20.05% 24.11% -
Total Cost 851,329 848,093 811,037 800,328 792,499 777,645 784,172 5.62%
-
Net Worth 1,477,740 1,408,680 1,455,318 1,409,062 1,687,987 1,629,219 1,402,931 3.52%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 44,673 308,715 82,526 310,994 343,821 79,778 174,618 -59.66%
Div Payout % 37.63% 231.64% 44.87% 168.32% 203.63% 51.12% 124.59% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,477,740 1,408,680 1,455,318 1,409,062 1,687,987 1,629,219 1,402,931 3.52%
NOSH 472,121 469,560 470,489 470,126 471,504 469,515 467,643 0.63%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.24% 13.58% 18.50% 18.76% 17.57% 16.72% 15.16% -
ROE 8.03% 9.46% 12.64% 13.11% 10.00% 9.58% 9.99% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 205.46 209.00 211.50 209.54 203.91 198.88 197.66 2.61%
EPS 25.14 28.38 39.10 39.30 35.81 33.24 29.97 -11.04%
DPS 9.50 65.50 17.56 66.00 73.00 17.00 37.00 -59.56%
NAPS 3.13 3.00 3.0932 2.9972 3.58 3.47 3.00 2.86%
Adjusted Per Share Value based on latest NOSH - 470,126
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 204.87 207.27 210.17 208.06 203.06 197.22 195.23 3.26%
EPS 25.07 28.15 38.85 39.02 35.66 32.96 29.60 -10.47%
DPS 9.44 65.20 17.43 65.68 72.62 16.85 36.88 -59.65%
NAPS 3.121 2.9752 3.0737 2.976 3.5651 3.441 2.963 3.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.60 4.41 4.25 4.34 3.99 3.77 3.56 -
P/RPS 2.24 2.11 2.01 2.07 1.96 1.90 1.80 15.68%
P/EPS 18.30 15.54 10.87 11.04 11.14 11.34 11.88 33.34%
EY 5.47 6.44 9.20 9.06 8.97 8.82 8.42 -24.97%
DY 2.07 14.85 4.13 15.21 18.30 4.51 10.39 -65.85%
P/NAPS 1.47 1.47 1.37 1.45 1.11 1.09 1.19 15.11%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 24/04/13 28/02/13 29/10/12 28/08/12 25/05/12 21/02/12 24/10/11 -
Price 4.70 4.75 4.34 4.27 4.02 3.90 3.86 -
P/RPS 2.29 2.27 2.05 2.04 1.97 1.96 1.95 11.29%
P/EPS 18.69 16.74 11.10 10.87 11.23 11.73 12.88 28.14%
EY 5.35 5.98 9.01 9.20 8.91 8.52 7.76 -21.94%
DY 2.02 13.79 4.05 15.46 18.16 4.36 9.59 -64.56%
P/NAPS 1.50 1.58 1.40 1.42 1.12 1.12 1.29 10.56%

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