[NCB] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
12-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -3.36%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 730,438 733,236 720,063 706,669 738,426 730,742 602,407 13.69%
PBT 94,851 87,298 85,536 79,738 73,710 81,012 72,292 19.82%
Tax -32,969 -30,686 -31,591 -30,241 -22,491 -24,557 -19,778 40.54%
NP 61,882 56,612 53,945 49,497 51,219 56,455 52,514 11.55%
-
NP to SH 61,882 56,612 53,945 49,497 51,219 56,455 52,514 11.55%
-
Tax Rate 34.76% 35.15% 36.93% 37.93% 30.51% 30.31% 27.36% -
Total Cost 668,556 676,624 666,118 657,172 687,207 674,287 549,893 13.89%
-
Net Worth 1,199,053 1,182,880 1,150,566 1,131,600 1,132,042 1,109,354 1,121,831 4.53%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 28,399 28,399 18,860 18,860 - - - -
Div Payout % 45.89% 50.16% 34.96% 38.10% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,199,053 1,182,880 1,150,566 1,131,600 1,132,042 1,109,354 1,121,831 4.53%
NOSH 472,068 476,967 469,619 471,500 469,727 466,115 477,374 -0.74%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.47% 7.72% 7.49% 7.00% 6.94% 7.73% 8.72% -
ROE 5.16% 4.79% 4.69% 4.37% 4.52% 5.09% 4.68% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 154.73 153.73 153.33 149.88 157.20 156.77 126.19 14.54%
EPS 13.11 11.87 11.49 10.50 10.90 12.11 11.00 12.39%
DPS 6.00 6.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 2.54 2.48 2.45 2.40 2.41 2.38 2.35 5.31%
Adjusted Per Share Value based on latest NOSH - 471,500
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 154.27 154.86 152.08 149.25 155.96 154.33 127.23 13.69%
EPS 13.07 11.96 11.39 10.45 10.82 11.92 11.09 11.56%
DPS 6.00 6.00 3.98 3.98 0.00 0.00 0.00 -
NAPS 2.5324 2.4983 2.43 2.39 2.3909 2.343 2.3693 4.53%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.96 2.25 2.56 2.70 2.25 2.79 2.60 -
P/RPS 1.27 1.46 1.67 1.80 1.43 1.78 2.06 -27.54%
P/EPS 14.95 18.96 22.29 25.72 20.63 23.04 23.64 -26.30%
EY 6.69 5.28 4.49 3.89 4.85 4.34 4.23 35.70%
DY 3.06 2.67 1.56 1.48 0.00 0.00 0.00 -
P/NAPS 0.77 0.91 1.04 1.13 0.93 1.17 1.11 -21.61%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/10/02 19/08/02 22/04/02 12/04/02 22/10/01 20/08/01 30/04/01 -
Price 1.80 2.12 2.61 2.60 2.36 2.77 2.45 -
P/RPS 1.16 1.38 1.70 1.73 1.50 1.77 1.94 -29.00%
P/EPS 13.73 17.86 22.72 24.77 21.64 22.87 22.27 -27.54%
EY 7.28 5.60 4.40 4.04 4.62 4.37 4.49 37.97%
DY 3.33 2.83 1.53 1.54 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 1.07 1.08 0.98 1.16 1.04 -22.44%

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