[NCB] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -9.27%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 733,236 720,063 706,669 738,426 730,742 602,407 463,356 35.90%
PBT 87,298 85,536 79,738 73,710 81,012 72,292 59,358 29.41%
Tax -30,686 -31,591 -30,241 -22,491 -24,557 -19,778 -14,684 63.67%
NP 56,612 53,945 49,497 51,219 56,455 52,514 44,674 17.15%
-
NP to SH 56,612 53,945 49,497 51,219 56,455 52,514 44,674 17.15%
-
Tax Rate 35.15% 36.93% 37.93% 30.51% 30.31% 27.36% 24.74% -
Total Cost 676,624 666,118 657,172 687,207 674,287 549,893 418,682 37.83%
-
Net Worth 1,182,880 1,150,566 1,131,600 1,132,042 1,109,354 1,121,831 1,126,052 3.34%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 28,399 18,860 18,860 - - - - -
Div Payout % 50.16% 34.96% 38.10% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,182,880 1,150,566 1,131,600 1,132,042 1,109,354 1,121,831 1,126,052 3.34%
NOSH 476,967 469,619 471,500 469,727 466,115 477,374 489,588 -1.73%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.72% 7.49% 7.00% 6.94% 7.73% 8.72% 9.64% -
ROE 4.79% 4.69% 4.37% 4.52% 5.09% 4.68% 3.97% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 153.73 153.33 149.88 157.20 156.77 126.19 94.64 38.30%
EPS 11.87 11.49 10.50 10.90 12.11 11.00 9.12 19.26%
DPS 6.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.45 2.40 2.41 2.38 2.35 2.30 5.16%
Adjusted Per Share Value based on latest NOSH - 469,727
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 154.86 152.08 149.25 155.96 154.33 127.23 97.86 35.91%
EPS 11.96 11.39 10.45 10.82 11.92 11.09 9.44 17.13%
DPS 6.00 3.98 3.98 0.00 0.00 0.00 0.00 -
NAPS 2.4983 2.43 2.39 2.3909 2.343 2.3693 2.3783 3.34%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.25 2.56 2.70 2.25 2.79 2.60 3.10 -
P/RPS 1.46 1.67 1.80 1.43 1.78 2.06 3.28 -41.78%
P/EPS 18.96 22.29 25.72 20.63 23.04 23.64 33.97 -32.28%
EY 5.28 4.49 3.89 4.85 4.34 4.23 2.94 47.90%
DY 2.67 1.56 1.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.04 1.13 0.93 1.17 1.11 1.35 -23.17%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 19/08/02 22/04/02 12/04/02 22/10/01 20/08/01 30/04/01 26/02/01 -
Price 2.12 2.61 2.60 2.36 2.77 2.45 2.28 -
P/RPS 1.38 1.70 1.73 1.50 1.77 1.94 2.41 -31.11%
P/EPS 17.86 22.72 24.77 21.64 22.87 22.27 24.99 -20.11%
EY 5.60 4.40 4.04 4.62 4.37 4.49 4.00 25.22%
DY 2.83 1.53 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.07 1.08 0.98 1.16 1.04 0.99 -9.69%

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