[NCB] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 6.79%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 807,088 807,388 739,108 758,142 728,798 715,721 118,441 -2.01%
PBT 136,252 170,977 143,418 110,301 90,150 122,228 26,953 -1.70%
Tax -44,304 -55,986 -46,818 -36,593 -32,956 -40,352 0 -100.00%
NP 91,948 114,990 96,600 73,708 57,194 81,876 26,953 -1.29%
-
NP to SH 91,786 114,990 96,600 73,708 57,194 81,876 26,953 -1.29%
-
Tax Rate 32.52% 32.74% 32.64% 33.18% 36.56% 33.01% 0.00% -
Total Cost 715,140 692,397 642,508 684,434 671,604 633,845 91,488 -2.16%
-
Net Worth 1,414,520 1,382,700 1,270,227 1,189,946 1,136,036 1,101,575 300,009 -1.63%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 31,433 31,247 25,090 - - - - -100.00%
Div Payout % 34.25% 27.17% 25.97% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,414,520 1,382,700 1,270,227 1,189,946 1,136,036 1,101,575 300,009 -1.63%
NOSH 471,506 468,711 470,454 468,483 471,384 468,755 125,948 -1.39%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.39% 14.24% 13.07% 9.72% 7.85% 11.44% 22.76% -
ROE 6.49% 8.32% 7.60% 6.19% 5.03% 7.43% 8.98% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 171.17 172.26 157.11 161.83 154.61 152.69 94.04 -0.63%
EPS 19.47 24.53 20.53 15.73 12.13 17.47 21.40 0.10%
DPS 6.67 6.67 5.33 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.00 2.95 2.70 2.54 2.41 2.35 2.382 -0.24%
Adjusted Per Share Value based on latest NOSH - 472,068
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 170.46 170.52 156.10 160.12 153.92 151.16 25.02 -2.01%
EPS 19.39 24.29 20.40 15.57 12.08 17.29 5.69 -1.29%
DPS 6.64 6.60 5.30 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.9875 2.9203 2.6828 2.5132 2.3993 2.3266 0.6336 -1.63%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.50 2.43 2.20 1.96 2.25 3.16 0.00 -
P/RPS 1.46 1.41 1.40 1.21 1.46 2.07 0.00 -100.00%
P/EPS 12.84 9.90 10.71 12.46 18.54 18.09 0.00 -100.00%
EY 7.79 10.10 9.33 8.03 5.39 5.53 0.00 -100.00%
DY 2.67 2.74 2.42 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.83 0.82 0.81 0.77 0.93 1.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/10/05 20/10/04 28/10/03 28/10/02 22/10/01 18/10/00 21/10/99 -
Price 2.45 2.51 2.30 1.80 2.36 2.99 0.00 -
P/RPS 1.43 1.46 1.46 1.11 1.53 1.96 0.00 -100.00%
P/EPS 12.59 10.23 11.20 11.44 19.45 17.12 0.00 -100.00%
EY 7.95 9.77 8.93 8.74 5.14 5.84 0.00 -100.00%
DY 2.72 2.66 2.32 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.82 0.85 0.85 0.71 0.98 1.27 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