[NCB] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 981,368 928,016 887,893 831,415 946,185 885,517 834,002 2.74%
PBT 172,058 190,153 200,149 167,986 164,155 204,123 165,320 0.66%
Tax -28,439 -31,164 -45,132 -26,916 -8,287 -52,816 -49,156 -8.70%
NP 143,619 158,989 155,017 141,070 155,868 151,307 116,164 3.59%
-
NP to SH 143,619 158,927 154,935 141,043 155,615 151,279 116,101 3.60%
-
Tax Rate 16.53% 16.39% 22.55% 16.02% 5.05% 25.87% 29.73% -
Total Cost 837,749 769,027 732,876 690,345 790,317 734,210 717,838 2.60%
-
Net Worth 1,400,949 1,631,587 1,821,099 1,847,663 1,795,919 1,728,902 1,668,658 -2.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 307,926 357,350 174,110 131,640 117,533 117,452 124,561 16.26%
Div Payout % 214.41% 224.85% 112.38% 93.33% 75.53% 77.64% 107.29% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,400,949 1,631,587 1,821,099 1,847,663 1,795,919 1,728,902 1,668,658 -2.86%
NOSH 470,117 470,198 470,568 470,143 470,135 469,810 470,044 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.63% 17.13% 17.46% 16.97% 16.47% 17.09% 13.93% -
ROE 10.25% 9.74% 8.51% 7.63% 8.66% 8.75% 6.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 208.75 197.37 188.69 176.84 201.26 188.48 177.43 2.74%
EPS 30.50 33.80 32.90 30.00 33.10 32.20 24.70 3.57%
DPS 65.50 76.00 37.00 28.00 25.00 25.00 26.50 16.26%
NAPS 2.98 3.47 3.87 3.93 3.82 3.68 3.55 -2.87%
Adjusted Per Share Value based on latest NOSH - 471,937
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 207.27 196.00 187.53 175.60 199.84 187.02 176.14 2.74%
EPS 30.33 33.57 32.72 29.79 32.87 31.95 24.52 3.60%
DPS 65.04 75.47 36.77 27.80 24.82 24.81 26.31 16.26%
NAPS 2.9588 3.446 3.8462 3.9023 3.793 3.6515 3.5243 -2.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.41 3.77 3.68 3.11 2.33 3.04 2.49 -
P/RPS 2.11 1.91 1.95 1.76 1.16 1.61 1.40 7.06%
P/EPS 14.44 11.15 11.18 10.37 7.04 9.44 10.08 6.16%
EY 6.93 8.97 8.95 9.65 14.21 10.59 9.92 -5.79%
DY 14.85 20.16 10.05 9.00 10.73 8.22 10.64 5.70%
P/NAPS 1.48 1.09 0.95 0.79 0.61 0.83 0.70 13.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 21/02/12 22/02/11 23/02/10 23/02/09 21/02/08 28/02/07 -
Price 4.75 3.90 3.87 3.24 2.49 2.99 2.73 -
P/RPS 2.28 1.98 2.05 1.83 1.24 1.59 1.54 6.75%
P/EPS 15.55 11.54 11.75 10.80 7.52 9.29 11.05 5.85%
EY 6.43 8.67 8.51 9.26 13.29 10.77 9.05 -5.53%
DY 13.79 19.49 9.56 8.64 10.04 8.36 9.71 6.01%
P/NAPS 1.59 1.12 1.00 0.82 0.65 0.81 0.77 12.83%

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