[NCB] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	943,475	926,618	919,947	885,517	867,540	851,155	841,105	7.93%
YoY %	1.82%	0.73%	3.89%	2.07%	1.93%	1.19%	-	-
Horiz. %	112.17%	110.17%	109.37%	105.28%	103.14%	101.19%	100.00%	-
PBT	200,712	210,572	214,952	204,112	194,517	173,984	167,626	12.72%
YoY %	-4.68%	-2.04%	5.31%	4.93%	11.80%	3.79%	-	-
Horiz. %	119.74%	125.62%	128.23%	121.77%	116.04%	103.79%	100.00%	-
Tax	-63,574	-67,321	-68,524	-64,963	-60,234	-53,166	-50,474	16.58%
YoY %	5.57%	1.76%	-5.48%	-7.85%	-13.29%	-5.33%	-	-
Horiz. %	125.95%	133.38%	135.76%	128.71%	119.34%	105.33%	100.00%	-
NP	137,138	143,251	146,428	139,149	134,283	120,818	117,152	11.04%
YoY %	-4.27%	-2.17%	5.23%	3.62%	11.14%	3.13%	-	-
Horiz. %	117.06%	122.28%	124.99%	118.78%	114.62%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,880	143,042	146,307	139,121	134,249	120,737	117,075	10.94%
YoY %	-4.31%	-2.23%	5.17%	3.63%	11.19%	3.13%	-	-
Horiz. %	116.92%	122.18%	124.97%	118.83%	114.67%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.67%	31.97%	31.88%	31.83%	30.97%	30.56%	30.11%	-
YoY %	-0.94%	0.28%	0.16%	2.78%	1.34%	1.49%	-	-
Horiz. %	105.18%	106.18%	105.88%	105.71%	102.86%	101.49%	100.00%	-
Total Cost	806,337	783,367	773,519	746,368	733,257	730,337	723,953	7.42%
YoY %	2.93%	1.27%	3.64%	1.79%	0.40%	0.88%	-	-
Horiz. %	111.38%	108.21%	106.85%	103.10%	101.29%	100.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,770,537	1,736,383	1,768,943	1,730,812	1,684,062	1,658,296	1,695,797	2.90%
YoY %	1.97%	-1.84%	2.20%	2.78%	1.55%	-2.21%	-	-
Horiz. %	104.41%	102.39%	104.31%	102.06%	99.31%	97.79%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	127,184	127,184	117,688	117,688	124,278	124,278	123,992	1.70%
YoY %	0.00%	8.07%	0.00%	-5.30%	0.00%	0.23%	-	-
Horiz. %	102.57%	102.57%	94.92%	94.92%	100.23%	100.23%	100.00%	-
Div Payout %	92.92%	88.91%	80.44%	84.59%	92.57%	102.93%	105.91%	-
YoY %	4.51%	10.53%	-4.91%	-8.62%	-10.07%	-2.81%	-	-
Horiz. %	87.73%	83.95%	75.95%	79.87%	87.40%	97.19%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,770,537	1,736,383	1,768,943	1,730,812	1,684,062	1,658,296	1,695,797	2.90%
YoY %	1.97%	-1.84%	2.20%	2.78%	1.55%	-2.21%	-	-
Horiz. %	104.41%	102.39%	104.31%	102.06%	99.31%	97.79%	100.00%	-
NOSH	473,405	473,129	471,718	470,329	467,795	472,449	469,750	0.51%
YoY %	0.06%	0.30%	0.30%	0.54%	-0.99%	0.57%	-	-
Horiz. %	100.78%	100.72%	100.42%	100.12%	99.58%	100.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	14.54%	15.46%	15.92%	15.71%	15.48%	14.19%	13.93%	-
YoY %	-5.95%	-2.89%	1.34%	1.49%	9.09%	1.87%	-	-
Horiz. %	104.38%	110.98%	114.29%	112.78%	111.13%	101.87%	100.00%	-
ROE	7.73%	8.24%	8.27%	8.04%	7.97%	7.28%	6.90%	-
YoY %	-6.19%	-0.36%	2.86%	0.88%	9.48%	5.51%	-	-
Horiz. %	112.03%	119.42%	119.86%	116.52%	115.51%	105.51%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	199.30	195.85	195.02	188.28	185.45	180.16	179.05	7.38%
YoY %	1.76%	0.43%	3.58%	1.53%	2.94%	0.62%	-	-
Horiz. %	111.31%	109.38%	108.92%	105.15%	103.57%	100.62%	100.00%	-
EPS	28.91	30.23	31.02	29.58	28.70	25.56	24.92	10.37%
YoY %	-4.37%	-2.55%	4.87%	3.07%	12.28%	2.57%	-	-
Horiz. %	116.01%	121.31%	124.48%	118.70%	115.17%	102.57%	100.00%	-
DPS	27.00	27.00	25.00	25.00	26.50	26.50	26.50	1.25%
YoY %	0.00%	8.00%	0.00%	-5.66%	0.00%	0.00%	-	-
Horiz. %	101.89%	101.89%	94.34%	94.34%	100.00%	100.00%	100.00%	-
NAPS	3.74	3.67	3.75	3.68	3.60	3.51	3.61	2.37%
YoY %	1.91%	-2.13%	1.90%	2.22%	2.56%	-2.77%	-	-
Horiz. %	103.60%	101.66%	103.88%	101.94%	99.72%	97.23%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 470,329
RPS	199.26	195.70	194.30	187.02	183.23	179.77	177.64	7.93%
YoY %	1.82%	0.72%	3.89%	2.07%	1.92%	1.20%	-	-
Horiz. %	112.17%	110.17%	109.38%	105.28%	103.15%	101.20%	100.00%	-
EPS	28.91	30.21	30.90	29.38	28.35	25.50	24.73	10.94%
YoY %	-4.30%	-2.23%	5.17%	3.63%	11.18%	3.11%	-	-
Horiz. %	116.90%	122.16%	124.95%	118.80%	114.64%	103.11%	100.00%	-
DPS	26.86	26.86	24.86	24.86	26.25	26.25	26.19	1.69%
YoY %	0.00%	8.05%	0.00%	-5.30%	0.00%	0.23%	-	-
Horiz. %	102.56%	102.56%	94.92%	94.92%	100.23%	100.23%	100.00%	-
NAPS	3.7394	3.6673	3.7361	3.6555	3.5568	3.5024	3.5816	2.90%
YoY %	1.97%	-1.84%	2.20%	2.77%	1.55%	-2.21%	-	-
Horiz. %	104.41%	102.39%	104.31%	102.06%	99.31%	97.79%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.97	3.10	3.14	3.04	2.94	2.99	3.06	-
P/RPS	1.49	1.58	1.61	1.61	1.59	1.66	1.71	-8.74%
YoY %	-5.70%	-1.86%	0.00%	1.26%	-4.22%	-2.92%	-	-
Horiz. %	87.13%	92.40%	94.15%	94.15%	92.98%	97.08%	100.00%	-
P/EPS	10.27	10.25	10.12	10.28	10.24	11.70	12.28	-11.20%
YoY %	0.20%	1.28%	-1.56%	0.39%	-12.48%	-4.72%	-	-
Horiz. %	83.63%	83.47%	82.41%	83.71%	83.39%	95.28%	100.00%	-
EY	9.74	9.75	9.88	9.73	9.76	8.55	8.14	12.67%
YoY %	-0.10%	-1.32%	1.54%	-0.31%	14.15%	5.04%	-	-
Horiz. %	119.66%	119.78%	121.38%	119.53%	119.90%	105.04%	100.00%	-
DY	9.09	8.71	7.96	8.22	9.01	8.86	8.66	3.27%
YoY %	4.36%	9.42%	-3.16%	-8.77%	1.69%	2.31%	-	-
Horiz. %	104.97%	100.58%	91.92%	94.92%	104.04%	102.31%	100.00%	-
P/NAPS	0.79	0.84	0.84	0.83	0.82	0.85	0.85	-4.75%
YoY %	-5.95%	0.00%	1.20%	1.22%	-3.53%	0.00%	-	-
Horiz. %	92.94%	98.82%	98.82%	97.65%	96.47%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/10/08	21/08/08	30/04/08	21/02/08	01/11/07	20/08/07	23/04/07	-
Price	2.33	3.00	3.12	2.99	2.97	2.86	2.90	-
P/RPS	1.17	1.53	1.60	1.59	1.60	1.59	1.62	-19.45%
YoY %	-23.53%	-4.38%	0.63%	-0.62%	0.63%	-1.85%	-	-
Horiz. %	72.22%	94.44%	98.77%	98.15%	98.77%	98.15%	100.00%	-
P/EPS	8.06	9.92	10.06	10.11	10.35	11.19	11.64	-21.67%
YoY %	-18.75%	-1.39%	-0.49%	-2.32%	-7.51%	-3.87%	-	-
Horiz. %	69.24%	85.22%	86.43%	86.86%	88.92%	96.13%	100.00%	-
EY	12.41	10.08	9.94	9.89	9.66	8.94	8.59	27.71%
YoY %	23.12%	1.41%	0.51%	2.38%	8.05%	4.07%	-	-
Horiz. %	144.47%	117.35%	115.72%	115.13%	112.46%	104.07%	100.00%	-
DY	11.59	9.00	8.01	8.36	8.92	9.27	9.14	17.10%
YoY %	28.78%	12.36%	-4.19%	-6.28%	-3.78%	1.42%	-	-
Horiz. %	126.81%	98.47%	87.64%	91.47%	97.59%	101.42%	100.00%	-
P/NAPS	0.62	0.82	0.83	0.81	0.83	0.81	0.80	-15.58%
YoY %	-24.39%	-1.20%	2.47%	-2.41%	2.47%	1.25%	-	-
Horiz. %	77.50%	102.50%	103.75%	101.25%	103.75%	101.25%	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