[NCB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	388,516	465,699	424,598	407,458	398,280	405,646	363,343	1.12%
YoY %	-16.57%	9.68%	4.21%	2.30%	-1.82%	11.64%	-	-
Horiz. %	106.93%	128.17%	116.86%	112.14%	109.62%	111.64%	100.00%	-
PBT	73,375	93,721	87,261	78,597	65,344	92,358	64,800	2.09%
YoY %	-21.71%	7.40%	11.02%	20.28%	-29.25%	42.53%	-	-
Horiz. %	113.23%	144.63%	134.66%	121.29%	100.84%	142.53%	100.00%	-
Tax	-14,561	-30,699	-28,341	-24,331	-21,541	-30,695	-21,186	-6.05%
YoY %	52.57%	-8.32%	-16.48%	-12.95%	29.82%	-44.88%	-	-
Horiz. %	68.73%	144.90%	133.77%	114.84%	101.68%	144.88%	100.00%	-
NP	58,814	63,022	58,920	54,266	43,803	61,663	43,614	5.10%
YoY %	-6.68%	6.96%	8.58%	23.89%	-28.96%	41.38%	-	-
Horiz. %	134.85%	144.50%	135.09%	124.42%	100.43%	141.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,730	62,826	58,905	54,269	43,792	61,663	43,614	5.07%
YoY %	-6.52%	6.66%	8.54%	23.92%	-28.98%	41.38%	-	-
Horiz. %	134.66%	144.05%	135.06%	124.43%	100.41%	141.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.84%	32.76%	32.48%	30.96%	32.97%	33.23%	32.69%	-
YoY %	-39.44%	0.86%	4.91%	-6.10%	-0.78%	1.65%	-	-
Horiz. %	60.69%	100.21%	99.36%	94.71%	100.86%	101.65%	100.00%	-
Total Cost	329,702	402,677	365,678	353,192	354,477	343,983	319,729	0.51%
YoY %	-18.12%	10.12%	3.54%	-0.36%	3.05%	7.59%	-	-
Horiz. %	103.12%	125.94%	114.37%	110.47%	110.87%	107.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,790,090	1,720,682	1,654,052	1,628,070	1,384,392	1,355,644	1,247,454	6.19%
YoY %	4.03%	4.03%	1.60%	17.60%	2.12%	8.67%	-	-
Horiz. %	143.50%	137.94%	132.59%	130.51%	110.98%	108.67%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	32,888	32,819	23,562	23,595	23,544	23,535	11,724	18.73%
YoY %	0.21%	39.29%	-0.14%	0.22%	0.04%	100.74%	-	-
Horiz. %	280.52%	279.93%	200.97%	201.25%	200.82%	200.74%	100.00%	-
Div Payout %	56.00%	52.24%	40.00%	43.48%	53.76%	38.17%	26.88%	-
YoY %	7.20%	30.60%	-8.00%	-19.12%	40.84%	42.00%	-	-
Horiz. %	208.33%	194.35%	148.81%	161.76%	200.00%	142.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	1,790,090	1,720,682	1,654,052	1,628,070	1,384,392	1,355,644	1,247,454	6.19%
YoY %	4.03%	4.03%	1.60%	17.60%	2.12%	8.67%	-	-
Horiz. %	143.50%	137.94%	132.59%	130.51%	110.98%	108.67%	100.00%	-
NOSH	469,840	468,850	471,240	471,904	470,881	470,709	468,967	0.03%
YoY %	0.21%	-0.51%	-0.14%	0.22%	0.04%	0.37%	-	-
Horiz. %	100.19%	99.98%	100.48%	100.63%	100.41%	100.37%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	15.14%	13.53%	13.88%	13.32%	11.00%	15.20%	12.00%	-
YoY %	11.90%	-2.52%	4.20%	21.09%	-27.63%	26.67%	-	-
Horiz. %	126.17%	112.75%	115.67%	111.00%	91.67%	126.67%	100.00%	-
ROE	3.28%	3.65%	3.56%	3.33%	3.16%	4.55%	3.50%	-
YoY %	-10.14%	2.53%	6.91%	5.38%	-30.55%	30.00%	-	-
Horiz. %	93.71%	104.29%	101.71%	95.14%	90.29%	130.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	82.69	99.33	90.10	86.34	84.58	86.18	77.48	1.08%
YoY %	-16.75%	10.24%	4.35%	2.08%	-1.86%	11.23%	-	-
Horiz. %	106.72%	128.20%	116.29%	111.44%	109.16%	111.23%	100.00%	-
EPS	12.50	13.40	12.50	11.50	9.30	13.10	9.30	5.04%
YoY %	-6.72%	7.20%	8.70%	23.66%	-29.01%	40.86%	-	-
Horiz. %	134.41%	144.09%	134.41%	123.66%	100.00%	140.86%	100.00%	-
DPS	7.00	7.00	5.00	5.00	5.00	5.00	2.50	18.70%
YoY %	0.00%	40.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	280.00%	280.00%	200.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	3.81	3.67	3.51	3.45	2.94	2.88	2.66	6.16%
YoY %	3.81%	4.56%	1.74%	17.35%	2.08%	8.27%	-	-
Horiz. %	143.23%	137.97%	131.95%	129.70%	110.53%	108.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 466,725
RPS	82.06	98.36	89.68	86.06	84.12	85.67	76.74	1.12%
YoY %	-16.57%	9.68%	4.21%	2.31%	-1.81%	11.64%	-	-
Horiz. %	106.93%	128.17%	116.86%	112.14%	109.62%	111.64%	100.00%	-
EPS	12.40	13.27	12.44	11.46	9.25	13.02	9.21	5.07%
YoY %	-6.56%	6.67%	8.55%	23.89%	-28.96%	41.37%	-	-
Horiz. %	134.64%	144.08%	135.07%	124.43%	100.43%	141.37%	100.00%	-
DPS	6.95	6.93	4.98	4.98	4.97	4.97	2.48	18.71%
YoY %	0.29%	39.16%	0.00%	0.20%	0.00%	100.40%	-	-
Horiz. %	280.24%	279.44%	200.81%	200.81%	200.40%	200.40%	100.00%	-
NAPS	3.7807	3.6341	3.4934	3.4385	2.9239	2.8632	2.6347	6.19%
YoY %	4.03%	4.03%	1.60%	17.60%	2.12%	8.67%	-	-
Horiz. %	143.50%	137.93%	132.59%	130.51%	110.98%	108.67%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.76	3.10	2.99	2.58	2.40	2.26	1.90	-
P/RPS	3.34	3.12	3.32	2.99	2.84	2.62	2.45	5.29%
YoY %	7.05%	-6.02%	11.04%	5.28%	8.40%	6.94%	-	-
Horiz. %	136.33%	127.35%	135.51%	122.04%	115.92%	106.94%	100.00%	-
P/EPS	22.08	23.13	23.92	22.43	25.81	17.25	20.43	1.30%
YoY %	-4.54%	-3.30%	6.64%	-13.10%	49.62%	-15.57%	-	-
Horiz. %	108.08%	113.22%	117.08%	109.79%	126.33%	84.43%	100.00%	-
EY	4.53	4.32	4.18	4.46	3.88	5.80	4.89	-1.26%
YoY %	4.86%	3.35%	-6.28%	14.95%	-33.10%	18.61%	-	-
Horiz. %	92.64%	88.34%	85.48%	91.21%	79.35%	118.61%	100.00%	-
DY	2.54	2.26	1.67	1.94	2.08	2.21	1.32	11.51%
YoY %	12.39%	35.33%	-13.92%	-6.73%	-5.88%	67.42%	-	-
Horiz. %	192.42%	171.21%	126.52%	146.97%	157.58%	167.42%	100.00%	-
P/NAPS	0.72	0.84	0.85	0.75	0.82	0.78	0.71	0.23%
YoY %	-14.29%	-1.18%	13.33%	-8.54%	5.13%	9.86%	-	-
Horiz. %	101.41%	118.31%	119.72%	105.63%	115.49%	109.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/08/09	21/08/08	20/08/07	21/08/06	22/08/05	23/08/04	19/08/03	-
Price	3.00	3.00	2.86	2.65	2.50	2.30	2.09	-
P/RPS	3.63	3.02	3.17	3.07	2.96	2.67	2.70	5.05%
YoY %	20.20%	-4.73%	3.26%	3.72%	10.86%	-1.11%	-	-
Horiz. %	134.44%	111.85%	117.41%	113.70%	109.63%	98.89%	100.00%	-
P/EPS	24.00	22.39	22.88	23.04	26.88	17.56	22.47	1.10%
YoY %	7.19%	-2.14%	-0.69%	-14.29%	53.08%	-21.85%	-	-
Horiz. %	106.81%	99.64%	101.82%	102.54%	119.63%	78.15%	100.00%	-
EY	4.17	4.47	4.37	4.34	3.72	5.70	4.45	-1.07%
YoY %	-6.71%	2.29%	0.69%	16.67%	-34.74%	28.09%	-	-
Horiz. %	93.71%	100.45%	98.20%	97.53%	83.60%	128.09%	100.00%	-
DY	2.33	2.33	1.75	1.89	2.00	2.17	1.20	11.68%
YoY %	0.00%	33.14%	-7.41%	-5.50%	-7.83%	80.83%	-	-
Horiz. %	194.17%	194.17%	145.83%	157.50%	166.67%	180.83%	100.00%	-
P/NAPS	0.79	0.82	0.81	0.77	0.85	0.80	0.79	0.00%
YoY %	-3.66%	1.23%	5.19%	-9.41%	6.25%	1.27%	-	-
Horiz. %	100.00%	103.80%	102.53%	97.47%	107.59%	101.27%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos