[NCB] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 30.3%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 887,893 831,415 946,185 885,517 834,002 806,576 798,149 1.79%
PBT 200,149 167,986 164,155 204,123 165,320 136,938 150,039 4.91%
Tax -45,132 -26,916 -8,287 -52,816 -49,156 -41,498 -51,104 -2.04%
NP 155,017 141,070 155,868 151,307 116,164 95,440 98,935 7.76%
-
NP to SH 154,935 141,043 155,615 151,279 116,101 95,684 98,935 7.75%
-
Tax Rate 22.55% 16.02% 5.05% 25.87% 29.73% 30.30% 34.06% -
Total Cost 732,876 690,345 790,317 734,210 717,838 711,136 699,214 0.78%
-
Net Worth 1,821,099 1,847,663 1,795,919 1,728,902 1,668,658 1,607,302 1,552,013 2.69%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 174,110 131,640 117,533 117,452 124,561 70,702 70,332 16.30%
Div Payout % 112.38% 93.33% 75.53% 77.64% 107.29% 73.89% 71.09% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,821,099 1,847,663 1,795,919 1,728,902 1,668,658 1,607,302 1,552,013 2.69%
NOSH 470,568 470,143 470,135 469,810 470,044 471,349 468,886 0.05%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.46% 16.97% 16.47% 17.09% 13.93% 11.83% 12.40% -
ROE 8.51% 7.63% 8.66% 8.75% 6.96% 5.95% 6.37% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 188.69 176.84 201.26 188.48 177.43 171.12 170.22 1.73%
EPS 32.90 30.00 33.10 32.20 24.70 20.30 21.10 7.68%
DPS 37.00 28.00 25.00 25.00 26.50 15.00 15.00 16.23%
NAPS 3.87 3.93 3.82 3.68 3.55 3.41 3.31 2.63%
Adjusted Per Share Value based on latest NOSH - 470,329
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 187.53 175.60 199.84 187.02 176.14 170.35 168.57 1.79%
EPS 32.72 29.79 32.87 31.95 24.52 20.21 20.90 7.75%
DPS 36.77 27.80 24.82 24.81 26.31 14.93 14.85 16.30%
NAPS 3.8462 3.9023 3.793 3.6515 3.5243 3.3947 3.2779 2.69%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.68 3.11 2.33 3.04 2.49 2.49 2.65 -
P/RPS 1.95 1.76 1.16 1.61 1.40 1.46 1.56 3.78%
P/EPS 11.18 10.37 7.04 9.44 10.08 12.27 12.56 -1.92%
EY 8.95 9.65 14.21 10.59 9.92 8.15 7.96 1.97%
DY 10.05 9.00 10.73 8.22 10.64 6.02 5.66 10.03%
P/NAPS 0.95 0.79 0.61 0.83 0.70 0.73 0.80 2.90%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 23/02/10 23/02/09 21/02/08 28/02/07 06/03/06 21/02/05 -
Price 3.87 3.24 2.49 2.99 2.73 2.50 2.78 -
P/RPS 2.05 1.83 1.24 1.59 1.54 1.46 1.63 3.89%
P/EPS 11.75 10.80 7.52 9.29 11.05 12.32 13.18 -1.89%
EY 8.51 9.26 13.29 10.77 9.05 8.12 7.59 1.92%
DY 9.56 8.64 10.04 8.36 9.71 6.00 5.40 9.98%
P/NAPS 1.00 0.82 0.65 0.81 0.77 0.73 0.84 2.94%

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