[NCB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 8.99%
YoY- 2.72%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 748,767 730,438 733,236 720,063 706,669 738,426 730,742 1.63%
PBT 106,687 94,851 87,298 85,536 79,738 73,710 81,012 20.08%
Tax -34,997 -32,969 -30,686 -31,591 -30,241 -22,491 -24,557 26.55%
NP 71,690 61,882 56,612 53,945 49,497 51,219 56,455 17.21%
-
NP to SH 71,690 61,882 56,612 53,945 49,497 51,219 56,455 17.21%
-
Tax Rate 32.80% 34.76% 35.15% 36.93% 37.93% 30.51% 30.31% -
Total Cost 677,077 668,556 676,624 666,118 657,172 687,207 674,287 0.27%
-
Net Worth 926,000 1,199,053 1,182,880 1,150,566 1,131,600 1,132,042 1,109,354 -11.31%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 37,319 28,399 28,399 18,860 18,860 - - -
Div Payout % 52.06% 45.89% 50.16% 34.96% 38.10% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 926,000 1,199,053 1,182,880 1,150,566 1,131,600 1,132,042 1,109,354 -11.31%
NOSH 463,000 472,068 476,967 469,619 471,500 469,727 466,115 -0.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.57% 8.47% 7.72% 7.49% 7.00% 6.94% 7.73% -
ROE 7.74% 5.16% 4.79% 4.69% 4.37% 4.52% 5.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 161.72 154.73 153.73 153.33 149.88 157.20 156.77 2.08%
EPS 15.48 13.11 11.87 11.49 10.50 10.90 12.11 17.73%
DPS 8.06 6.00 6.00 4.00 4.00 0.00 0.00 -
NAPS 2.00 2.54 2.48 2.45 2.40 2.41 2.38 -10.92%
Adjusted Per Share Value based on latest NOSH - 469,619
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 158.14 154.27 154.86 152.08 149.25 155.96 154.33 1.63%
EPS 15.14 13.07 11.96 11.39 10.45 10.82 11.92 17.23%
DPS 7.88 6.00 6.00 3.98 3.98 0.00 0.00 -
NAPS 1.9557 2.5324 2.4983 2.43 2.39 2.3909 2.343 -11.31%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.65 1.96 2.25 2.56 2.70 2.25 2.79 -
P/RPS 1.02 1.27 1.46 1.67 1.80 1.43 1.78 -30.93%
P/EPS 10.66 14.95 18.96 22.29 25.72 20.63 23.04 -40.09%
EY 9.38 6.69 5.28 4.49 3.89 4.85 4.34 66.92%
DY 4.89 3.06 2.67 1.56 1.48 0.00 0.00 -
P/NAPS 0.83 0.77 0.91 1.04 1.13 0.93 1.17 -20.40%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/10/02 19/08/02 22/04/02 12/04/02 22/10/01 20/08/01 -
Price 1.54 1.80 2.12 2.61 2.60 2.36 2.77 -
P/RPS 0.95 1.16 1.38 1.70 1.73 1.50 1.77 -33.88%
P/EPS 9.95 13.73 17.86 22.72 24.77 21.64 22.87 -42.49%
EY 10.05 7.28 5.60 4.40 4.04 4.62 4.37 73.96%
DY 5.23 3.33 2.83 1.53 1.54 0.00 0.00 -
P/NAPS 0.77 0.71 0.85 1.07 1.08 0.98 1.16 -23.84%

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