[NCB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.44%
YoY- 37.47%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 734,467 732,730 731,964 733,687 748,767 730,438 733,236 0.11%
PBT 139,539 131,525 119,963 110,334 106,687 94,851 87,298 36.59%
Tax -47,725 -42,666 -39,169 -36,175 -34,997 -32,969 -30,686 34.12%
NP 91,814 88,859 80,794 74,159 71,690 61,882 56,612 37.91%
-
NP to SH 91,814 88,859 80,794 74,159 71,690 61,882 56,612 37.91%
-
Tax Rate 34.20% 32.44% 32.65% 32.79% 32.80% 34.76% 35.15% -
Total Cost 642,653 643,871 651,170 659,528 677,077 668,556 676,624 -3.36%
-
Net Worth 1,331,865 1,276,347 1,238,692 1,246,585 926,000 1,199,053 1,182,880 8.20%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 56,410 46,406 46,406 37,319 37,319 28,399 28,399 57.81%
Div Payout % 61.44% 52.23% 57.44% 50.32% 52.06% 45.89% 50.16% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,331,865 1,276,347 1,238,692 1,246,585 926,000 1,199,053 1,182,880 8.20%
NOSH 472,292 472,721 465,673 472,191 463,000 472,068 476,967 -0.65%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.50% 12.13% 11.04% 10.11% 9.57% 8.47% 7.72% -
ROE 6.89% 6.96% 6.52% 5.95% 7.74% 5.16% 4.79% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 155.51 155.00 157.18 155.38 161.72 154.73 153.73 0.76%
EPS 19.44 18.80 17.35 15.71 15.48 13.11 11.87 38.81%
DPS 12.00 9.82 10.00 8.00 8.06 6.00 6.00 58.53%
NAPS 2.82 2.70 2.66 2.64 2.00 2.54 2.48 8.91%
Adjusted Per Share Value based on latest NOSH - 472,191
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 155.12 154.75 154.59 154.96 158.14 154.27 154.86 0.11%
EPS 19.39 18.77 17.06 15.66 15.14 13.07 11.96 37.88%
DPS 11.91 9.80 9.80 7.88 7.88 6.00 6.00 57.74%
NAPS 2.8129 2.6957 2.6162 2.6328 1.9557 2.5324 2.4983 8.20%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.50 2.20 1.90 1.84 1.65 1.96 2.25 -
P/RPS 1.61 1.42 1.21 1.18 1.02 1.27 1.46 6.71%
P/EPS 12.86 11.70 10.95 11.72 10.66 14.95 18.96 -22.74%
EY 7.78 8.54 9.13 8.54 9.38 6.69 5.28 29.39%
DY 4.80 4.46 5.26 4.35 4.89 3.06 2.67 47.69%
P/NAPS 0.89 0.81 0.71 0.70 0.83 0.77 0.91 -1.46%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 28/10/03 19/08/03 21/04/03 24/02/03 28/10/02 19/08/02 -
Price 2.28 2.30 2.09 1.82 1.54 1.80 2.12 -
P/RPS 1.47 1.48 1.33 1.17 0.95 1.16 1.38 4.28%
P/EPS 11.73 12.24 12.05 11.59 9.95 13.73 17.86 -24.38%
EY 8.53 8.17 8.30 8.63 10.05 7.28 5.60 32.28%
DY 5.26 4.27 4.78 4.40 5.23 3.33 2.83 50.99%
P/NAPS 0.81 0.85 0.79 0.69 0.77 0.71 0.85 -3.15%

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