[NCB] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 9.85%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 919,376 981,368 928,016 887,893 831,415 946,185 885,517 0.62%
PBT 93,237 172,058 190,153 200,149 167,986 164,155 204,123 -12.23%
Tax -41,555 -28,439 -31,164 -45,132 -26,916 -8,287 -52,816 -3.91%
NP 51,682 143,619 158,989 155,017 141,070 155,868 151,307 -16.37%
-
NP to SH 51,682 143,619 158,927 154,935 141,043 155,615 151,279 -16.37%
-
Tax Rate 44.57% 16.53% 16.39% 22.55% 16.02% 5.05% 25.87% -
Total Cost 867,694 837,749 769,027 732,876 690,345 790,317 734,210 2.82%
-
Net Worth 1,406,663 1,400,949 1,631,587 1,821,099 1,847,663 1,795,919 1,728,902 -3.37%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 16,465 307,926 357,350 174,110 131,640 117,533 117,452 -27.90%
Div Payout % 31.86% 214.41% 224.85% 112.38% 93.33% 75.53% 77.64% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,406,663 1,400,949 1,631,587 1,821,099 1,847,663 1,795,919 1,728,902 -3.37%
NOSH 470,456 470,117 470,198 470,568 470,143 470,135 469,810 0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.62% 14.63% 17.13% 17.46% 16.97% 16.47% 17.09% -
ROE 3.67% 10.25% 9.74% 8.51% 7.63% 8.66% 8.75% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 195.42 208.75 197.37 188.69 176.84 201.26 188.48 0.60%
EPS 11.00 30.50 33.80 32.90 30.00 33.10 32.20 -16.37%
DPS 3.50 65.50 76.00 37.00 28.00 25.00 25.00 -27.91%
NAPS 2.99 2.98 3.47 3.87 3.93 3.82 3.68 -3.39%
Adjusted Per Share Value based on latest NOSH - 472,636
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 194.17 207.27 196.00 187.53 175.60 199.84 187.02 0.62%
EPS 10.92 30.33 33.57 32.72 29.79 32.87 31.95 -16.36%
DPS 3.48 65.04 75.47 36.77 27.80 24.82 24.81 -27.89%
NAPS 2.9709 2.9588 3.446 3.8462 3.9023 3.793 3.6515 -3.37%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.50 4.41 3.77 3.68 3.11 2.33 3.04 -
P/RPS 1.79 2.11 1.91 1.95 1.76 1.16 1.61 1.78%
P/EPS 31.86 14.44 11.15 11.18 10.37 7.04 9.44 22.45%
EY 3.14 6.93 8.97 8.95 9.65 14.21 10.59 -18.32%
DY 1.00 14.85 20.16 10.05 9.00 10.73 8.22 -29.58%
P/NAPS 1.17 1.48 1.09 0.95 0.79 0.61 0.83 5.88%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 21/02/12 22/02/11 23/02/10 23/02/09 21/02/08 -
Price 3.55 4.75 3.90 3.87 3.24 2.49 2.99 -
P/RPS 1.82 2.28 1.98 2.05 1.83 1.24 1.59 2.27%
P/EPS 32.32 15.55 11.54 11.75 10.80 7.52 9.29 23.07%
EY 3.09 6.43 8.67 8.51 9.26 13.29 10.77 -18.77%
DY 0.99 13.79 19.49 9.56 8.64 10.04 8.36 -29.90%
P/NAPS 1.19 1.59 1.12 1.00 0.82 0.65 0.81 6.61%

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