[NCB] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 4.39%
YoY- -30.14%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 807,388 739,108 758,142 728,798 715,721 118,441 111,171 -2.08%
PBT 170,977 143,418 110,301 90,150 122,228 26,953 22,508 -2.13%
Tax -55,986 -46,818 -36,593 -32,956 -40,352 0 -7,091 -2.17%
NP 114,990 96,600 73,708 57,194 81,876 26,953 15,417 -2.11%
-
NP to SH 114,990 96,600 73,708 57,194 81,876 26,953 15,417 -2.11%
-
Tax Rate 32.74% 32.64% 33.18% 36.56% 33.01% 0.00% 31.50% -
Total Cost 692,397 642,508 684,434 671,604 633,845 91,488 95,754 -2.08%
-
Net Worth 1,382,700 1,270,227 1,189,946 1,136,036 1,101,575 300,009 271,489 -1.71%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 31,247 25,090 - - - - - -100.00%
Div Payout % 27.17% 25.97% - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 1,382,700 1,270,227 1,189,946 1,136,036 1,101,575 300,009 271,489 -1.71%
NOSH 468,711 470,454 468,483 471,384 468,755 125,948 125,341 -1.39%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 14.24% 13.07% 9.72% 7.85% 11.44% 22.76% 13.87% -
ROE 8.32% 7.60% 6.19% 5.03% 7.43% 8.98% 5.68% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 172.26 157.11 161.83 154.61 152.69 94.04 88.69 -0.70%
EPS 24.53 20.53 15.73 12.13 17.47 21.40 12.30 -0.73%
DPS 6.67 5.33 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.95 2.70 2.54 2.41 2.35 2.382 2.166 -0.32%
Adjusted Per Share Value based on latest NOSH - 469,727
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 170.52 156.10 160.12 153.92 151.16 25.02 23.48 -2.08%
EPS 24.29 20.40 15.57 12.08 17.29 5.69 3.26 -2.11%
DPS 6.60 5.30 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.9203 2.6828 2.5132 2.3993 2.3266 0.6336 0.5734 -1.71%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 2.43 2.20 1.96 2.25 3.16 0.00 0.00 -
P/RPS 1.41 1.40 1.21 1.46 2.07 0.00 0.00 -100.00%
P/EPS 9.90 10.71 12.46 18.54 18.09 0.00 0.00 -100.00%
EY 10.10 9.33 8.03 5.39 5.53 0.00 0.00 -100.00%
DY 2.74 2.42 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.82 0.81 0.77 0.93 1.34 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 20/10/04 28/10/03 28/10/02 22/10/01 18/10/00 21/10/99 - -
Price 2.51 2.30 1.80 2.36 2.99 0.00 0.00 -
P/RPS 1.46 1.46 1.11 1.53 1.96 0.00 0.00 -100.00%
P/EPS 10.23 11.20 11.44 19.45 17.12 0.00 0.00 -100.00%
EY 9.77 8.93 8.74 5.14 5.84 0.00 0.00 -100.00%
DY 2.66 2.32 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 0.85 0.71 0.98 1.27 0.00 0.00 -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
Post a Comment