[NCB] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	831,415	839,140	869,002	897,422	946,185	943,475	926,618	-6.95%
YoY %	-0.92%	-3.44%	-3.17%	-5.15%	0.29%	1.82%	-	-
Horiz. %	89.73%	90.56%	93.78%	96.85%	102.11%	101.82%	100.00%	-
PBT	167,986	155,373	147,443	153,640	167,789	200,712	210,572	-13.94%
YoY %	8.12%	5.38%	-4.03%	-8.43%	-16.40%	-4.68%	-	-
Horiz. %	79.78%	73.79%	70.02%	72.96%	79.68%	95.32%	100.00%	-
Tax	-26,916	2,479	-1,416	-7,123	-17,554	-63,574	-67,321	-45.63%
YoY %	-1,185.76%	275.07%	80.12%	59.42%	72.39%	5.57%	-	-
Horiz. %	39.98%	-3.68%	2.10%	10.58%	26.08%	94.43%	100.00%	-
NP	141,070	157,852	146,027	146,517	150,235	137,138	143,251	-1.01%
YoY %	-10.63%	8.10%	-0.33%	-2.47%	9.55%	-4.27%	-	-
Horiz. %	98.48%	110.19%	101.94%	102.28%	104.88%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	141,043	157,779	145,886	146,358	149,982	136,880	143,042	-0.93%
YoY %	-10.61%	8.15%	-0.32%	-2.42%	9.57%	-4.31%	-	-
Horiz. %	98.60%	110.30%	101.99%	102.32%	104.85%	95.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.02%	-1.60%	0.96%	4.64%	10.46%	31.67%	31.97%	-
YoY %	1,101.25%	-266.67%	-79.31%	-55.64%	-66.97%	-0.94%	-	-
Horiz. %	50.11%	-5.00%	3.00%	14.51%	32.72%	99.06%	100.00%	-
Total Cost	690,345	681,288	722,975	750,905	795,950	806,337	783,367	-8.06%
YoY %	1.33%	-5.77%	-3.72%	-5.66%	-1.29%	2.93%	-	-
Horiz. %	88.13%	86.97%	92.29%	95.86%	101.61%	102.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,854,714	1,829,223	1,802,692	1,810,747	1,794,444	1,770,537	1,736,383	4.48%
YoY %	1.39%	1.47%	-0.44%	0.91%	1.35%	1.97%	-	-
Horiz. %	106.81%	105.35%	103.82%	104.28%	103.34%	101.97%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	132,227	117,675	117,675	117,674	117,674	127,184	127,184	2.61%
YoY %	12.37%	0.00%	0.00%	0.00%	-7.48%	0.00%	-	-
Horiz. %	103.97%	92.52%	92.52%	92.52%	92.52%	100.00%	100.00%	-
Div Payout %	93.75%	74.58%	80.66%	80.40%	78.46%	92.92%	88.91%	-
YoY %	25.70%	-7.54%	0.32%	2.47%	-15.56%	4.51%	-	-
Horiz. %	105.44%	83.88%	90.72%	90.43%	88.25%	104.51%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,854,714	1,829,223	1,802,692	1,810,747	1,794,444	1,770,537	1,736,383	4.48%
YoY %	1.39%	1.47%	-0.44%	0.91%	1.35%	1.97%	-	-
Horiz. %	106.81%	105.35%	103.82%	104.28%	103.34%	101.97%	100.00%	-
NOSH	471,937	469,031	473,147	466,687	469,749	473,405	473,129	-0.16%
YoY %	0.62%	-0.87%	1.38%	-0.65%	-0.77%	0.06%	-	-
Horiz. %	99.75%	99.13%	100.00%	98.64%	99.29%	100.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	16.97%	18.81%	16.80%	16.33%	15.88%	14.54%	15.46%	-
YoY %	-9.78%	11.96%	2.88%	2.83%	9.22%	-5.95%	-	-
Horiz. %	109.77%	121.67%	108.67%	105.63%	102.72%	94.05%	100.00%	-
ROE	7.60%	8.63%	8.09%	8.08%	8.36%	7.73%	8.24%	-
YoY %	-11.94%	6.67%	0.12%	-3.35%	8.15%	-6.19%	-	-
Horiz. %	92.23%	104.73%	98.18%	98.06%	101.46%	93.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	176.17	178.91	183.66	192.30	201.42	199.30	195.85	-6.79%
YoY %	-1.53%	-2.59%	-4.49%	-4.53%	1.06%	1.76%	-	-
Horiz. %	89.95%	91.35%	93.78%	98.19%	102.84%	101.76%	100.00%	-
EPS	29.89	33.64	30.83	31.36	31.93	28.91	30.23	-0.74%
YoY %	-11.15%	9.11%	-1.69%	-1.79%	10.45%	-4.37%	-	-
Horiz. %	98.88%	111.28%	101.98%	103.74%	105.62%	95.63%	100.00%	-
DPS	28.00	25.00	25.00	25.00	25.00	27.00	27.00	2.44%
YoY %	12.00%	0.00%	0.00%	0.00%	-7.41%	0.00%	-	-
Horiz. %	103.70%	92.59%	92.59%	92.59%	92.59%	100.00%	100.00%	-
NAPS	3.93	3.90	3.81	3.88	3.82	3.74	3.67	4.65%
YoY %	0.77%	2.36%	-1.80%	1.57%	2.14%	1.91%	-	-
Horiz. %	107.08%	106.27%	103.81%	105.72%	104.09%	101.91%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 466,687
RPS	175.60	177.23	183.54	189.54	199.84	199.26	195.70	-6.95%
YoY %	-0.92%	-3.44%	-3.17%	-5.15%	0.29%	1.82%	-	-
Horiz. %	89.73%	90.56%	93.79%	96.85%	102.12%	101.82%	100.00%	-
EPS	29.79	33.32	30.81	30.91	31.68	28.91	30.21	-0.92%
YoY %	-10.59%	8.15%	-0.32%	-2.43%	9.58%	-4.30%	-	-
Horiz. %	98.61%	110.29%	101.99%	102.32%	104.87%	95.70%	100.00%	-
DPS	27.93	24.85	24.85	24.85	24.85	26.86	26.86	2.63%
YoY %	12.39%	0.00%	0.00%	0.00%	-7.48%	0.00%	-	-
Horiz. %	103.98%	92.52%	92.52%	92.52%	92.52%	100.00%	100.00%	-
NAPS	3.9172	3.8634	3.8073	3.8244	3.7899	3.7394	3.6673	4.48%
YoY %	1.39%	1.47%	-0.45%	0.91%	1.35%	1.97%	-	-
Horiz. %	106.81%	105.35%	103.82%	104.28%	103.34%	101.97%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.11	2.96	2.76	2.83	2.33	2.97	3.10	-
P/RPS	1.77	1.65	1.50	1.47	1.16	1.49	1.58	7.84%
YoY %	7.27%	10.00%	2.04%	26.72%	-22.15%	-5.70%	-	-
Horiz. %	112.03%	104.43%	94.94%	93.04%	73.42%	94.30%	100.00%	-
P/EPS	10.41	8.80	8.95	9.02	7.30	10.27	10.25	1.03%
YoY %	18.30%	-1.68%	-0.78%	23.56%	-28.92%	0.20%	-	-
Horiz. %	101.56%	85.85%	87.32%	88.00%	71.22%	100.20%	100.00%	-
EY	9.61	11.36	11.17	11.08	13.70	9.74	9.75	-0.95%
YoY %	-15.40%	1.70%	0.81%	-19.12%	40.66%	-0.10%	-	-
Horiz. %	98.56%	116.51%	114.56%	113.64%	140.51%	99.90%	100.00%	-
DY	9.00	8.45	9.06	8.83	10.73	9.09	8.71	2.20%
YoY %	6.51%	-6.73%	2.60%	-17.71%	18.04%	4.36%	-	-
Horiz. %	103.33%	97.01%	104.02%	101.38%	123.19%	104.36%	100.00%	-
P/NAPS	0.79	0.76	0.72	0.73	0.61	0.79	0.84	-3.99%
YoY %	3.95%	5.56%	-1.37%	19.67%	-22.78%	-5.95%	-	-
Horiz. %	94.05%	90.48%	85.71%	86.90%	72.62%	94.05%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	26/10/09	24/08/09	20/04/09	23/02/09	24/10/08	21/08/08	-
Price	3.24	3.04	3.00	2.92	2.49	2.33	3.00	-
P/RPS	1.84	1.70	1.63	1.52	1.24	1.17	1.53	13.05%
YoY %	8.24%	4.29%	7.24%	22.58%	5.98%	-23.53%	-	-
Horiz. %	120.26%	111.11%	106.54%	99.35%	81.05%	76.47%	100.00%	-
P/EPS	10.84	9.04	9.73	9.31	7.80	8.06	9.92	6.07%
YoY %	19.91%	-7.09%	4.51%	19.36%	-3.23%	-18.75%	-	-
Horiz. %	109.27%	91.13%	98.08%	93.85%	78.63%	81.25%	100.00%	-
EY	9.22	11.07	10.28	10.74	12.82	12.41	10.08	-5.75%
YoY %	-16.71%	7.68%	-4.28%	-16.22%	3.30%	23.12%	-	-
Horiz. %	91.47%	109.82%	101.98%	106.55%	127.18%	123.12%	100.00%	-
DY	8.64	8.22	8.33	8.56	10.04	11.59	9.00	-2.67%
YoY %	5.11%	-1.32%	-2.69%	-14.74%	-13.37%	28.78%	-	-
Horiz. %	96.00%	91.33%	92.56%	95.11%	111.56%	128.78%	100.00%	-
P/NAPS	0.82	0.78	0.79	0.75	0.65	0.62	0.82	0.00%
YoY %	5.13%	-1.27%	5.33%	15.38%	4.84%	-24.39%	-	-
Horiz. %	100.00%	95.12%	96.34%	91.46%	79.27%	75.61%	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