[NCB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -63.16%
YoY- -86.38%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 791,928 822,432 923,624 968,964 858,264 837,052 751,056 0.88%
PBT 72,516 36,100 187,500 235,148 146,684 180,280 142,412 -10.63%
Tax -25,976 -17,060 -47,752 -37,116 64 -16,540 -22,924 2.10%
NP 46,540 19,040 139,748 198,032 146,748 163,740 119,488 -14.53%
-
NP to SH 46,540 19,040 139,748 198,032 146,928 163,348 119,472 -14.53%
-
Tax Rate 35.82% 47.26% 25.47% 15.78% -0.04% 9.17% 16.10% -
Total Cost 745,388 803,392 783,876 770,932 711,516 673,312 631,568 2.79%
-
Net Worth 1,401,645 1,428,000 1,477,740 1,687,987 1,876,537 1,891,645 1,810,747 -4.17%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 93,080 85,680 - 10,561 - - - -
Div Payout % 200.00% 450.00% - 5.33% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,401,645 1,428,000 1,477,740 1,687,987 1,876,537 1,891,645 1,810,747 -4.17%
NOSH 465,400 476,000 472,121 471,504 469,134 469,390 466,687 -0.04%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.88% 2.32% 15.13% 20.44% 17.10% 19.56% 15.91% -
ROE 3.32% 1.33% 9.46% 11.73% 7.83% 8.64% 6.60% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 170.16 172.78 195.63 205.50 182.95 178.33 160.93 0.93%
EPS 10.00 4.00 29.60 42.00 31.20 34.80 25.60 -14.49%
DPS 20.00 18.00 0.00 2.24 0.00 0.00 0.00 -
NAPS 3.0117 3.00 3.13 3.58 4.00 4.03 3.88 -4.13%
Adjusted Per Share Value based on latest NOSH - 476,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 167.26 173.70 195.07 204.65 181.27 176.79 158.63 0.88%
EPS 9.83 4.02 29.52 41.82 31.03 34.50 25.23 -14.53%
DPS 19.66 18.10 0.00 2.23 0.00 0.00 0.00 -
NAPS 2.9603 3.016 3.121 3.5651 3.9633 3.9952 3.8244 -4.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.47 3.18 4.60 3.99 4.08 3.65 2.83 -
P/RPS 1.45 1.84 2.35 1.94 2.23 2.05 1.76 -3.17%
P/EPS 24.70 79.50 15.54 9.50 13.03 10.49 11.05 14.33%
EY 4.05 1.26 6.43 10.53 7.68 9.53 9.05 -12.53%
DY 8.10 5.66 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 0.82 1.06 1.47 1.11 1.02 0.91 0.73 1.95%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/04/15 29/05/14 24/04/13 25/05/12 27/04/11 29/04/10 20/04/09 -
Price 2.82 3.07 4.70 4.02 3.78 3.29 2.92 -
P/RPS 1.66 1.78 2.40 1.96 2.07 1.84 1.81 -1.43%
P/EPS 28.20 76.75 15.88 9.57 12.07 9.45 11.41 16.26%
EY 3.55 1.30 6.30 10.45 8.29 10.58 8.77 -13.98%
DY 7.09 5.86 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 1.50 1.12 0.95 0.82 0.75 3.83%

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