[NCB] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 27.06%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 834,002 806,576 798,149 734,467 747,006 706,669 728,618 2.27%
PBT 165,320 136,938 150,039 139,539 106,607 78,561 97,768 9.14%
Tax -49,156 -41,498 -51,104 -47,725 -34,346 -34,911 -28,038 9.80%
NP 116,164 95,440 98,935 91,814 72,261 43,650 69,730 8.87%
-
NP to SH 116,101 95,684 98,935 91,814 72,261 43,650 69,730 8.86%
-
Tax Rate 29.73% 30.30% 34.06% 34.20% 32.22% 44.44% 28.68% -
Total Cost 717,838 711,136 699,214 642,653 674,745 663,019 658,888 1.43%
-
Net Worth 1,668,658 1,607,302 1,552,013 1,327,771 1,244,806 1,126,451 298,561 33.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 124,561 70,702 70,332 56,500 37,721 28,161 - -
Div Payout % 107.29% 73.89% 71.09% 61.54% 52.20% 64.52% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,668,658 1,607,302 1,552,013 1,327,771 1,244,806 1,126,451 298,561 33.19%
NOSH 470,044 471,349 468,886 470,841 471,517 469,354 129,809 23.90%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.93% 11.83% 12.40% 12.50% 9.67% 6.18% 9.57% -
ROE 6.96% 5.95% 6.37% 6.91% 5.81% 3.88% 23.36% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 177.43 171.12 170.22 155.99 158.43 150.56 561.30 -17.45%
EPS 24.70 20.30 21.10 19.50 15.40 9.30 0.00 -
DPS 26.50 15.00 15.00 12.00 8.00 6.00 0.00 -
NAPS 3.55 3.41 3.31 2.82 2.64 2.40 2.30 7.49%
Adjusted Per Share Value based on latest NOSH - 472,292
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 176.14 170.35 168.57 155.12 157.77 149.25 153.89 2.27%
EPS 24.52 20.21 20.90 19.39 15.26 9.22 14.73 8.86%
DPS 26.31 14.93 14.85 11.93 7.97 5.95 0.00 -
NAPS 3.5243 3.3947 3.2779 2.8043 2.6291 2.3791 0.6306 33.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.49 2.49 2.65 2.50 1.65 2.70 3.10 -
P/RPS 1.40 1.46 1.56 1.60 1.04 1.79 0.55 16.84%
P/EPS 10.08 12.27 12.56 12.82 10.77 29.03 5.77 9.73%
EY 9.92 8.15 7.96 7.80 9.29 3.44 17.33 -8.87%
DY 10.64 6.02 5.66 4.80 4.85 2.22 0.00 -
P/NAPS 0.70 0.73 0.80 0.89 0.62 1.13 1.35 -10.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 06/03/06 21/02/05 24/02/04 24/02/03 12/04/02 26/02/01 -
Price 2.73 2.50 2.78 2.28 1.54 2.60 2.28 -
P/RPS 1.54 1.46 1.63 1.46 0.97 1.73 0.41 24.66%
P/EPS 11.05 12.32 13.18 11.69 10.05 27.96 4.24 17.30%
EY 9.05 8.12 7.59 8.55 9.95 3.58 23.56 -14.73%
DY 9.71 6.00 5.40 5.26 5.19 2.31 0.00 -
P/NAPS 0.77 0.73 0.84 0.81 0.58 1.08 0.99 -4.10%

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