[NCB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 96.63%
YoY- -6.52%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 503,644 452,321 437,103 388,516 465,699 424,598 407,458 3.59%
PBT 121,821 83,032 95,454 73,375 93,721 87,261 78,597 7.56%
Tax -33,725 -17,502 -18,951 -14,561 -30,699 -28,341 -24,331 5.58%
NP 88,096 65,530 76,503 58,814 63,022 58,920 54,266 8.40%
-
NP to SH 88,096 65,478 76,344 58,730 62,826 58,905 54,269 8.40%
-
Tax Rate 27.68% 21.08% 19.85% 19.84% 32.76% 32.48% 30.96% -
Total Cost 415,548 386,791 360,600 329,702 402,677 365,678 353,192 2.74%
-
Net Worth 1,411,985 1,407,179 1,861,474 1,790,090 1,720,682 1,654,052 1,628,070 -2.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 263,816 309,579 32,988 32,888 32,819 23,562 23,595 49.48%
Div Payout % 299.47% 472.80% 43.21% 56.00% 52.24% 40.00% 43.48% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,411,985 1,407,179 1,861,474 1,790,090 1,720,682 1,654,052 1,628,070 -2.34%
NOSH 471,101 469,059 471,259 469,840 468,850 471,240 471,904 -0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.49% 14.49% 17.50% 15.14% 13.53% 13.88% 13.32% -
ROE 6.24% 4.65% 4.10% 3.28% 3.65% 3.56% 3.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 106.91 96.43 92.75 82.69 99.33 90.10 86.34 3.62%
EPS 18.70 13.90 16.20 12.50 13.40 12.50 11.50 8.43%
DPS 56.00 66.00 7.00 7.00 7.00 5.00 5.00 49.52%
NAPS 2.9972 3.00 3.95 3.81 3.67 3.51 3.45 -2.31%
Adjusted Per Share Value based on latest NOSH - 473,147
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 106.37 95.53 92.32 82.06 98.36 89.68 86.06 3.59%
EPS 18.61 13.83 16.12 12.40 13.27 12.44 11.46 8.40%
DPS 55.72 65.38 6.97 6.95 6.93 4.98 4.98 49.49%
NAPS 2.9822 2.972 3.9315 3.7807 3.6341 3.4934 3.4385 -2.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.34 4.23 3.35 2.76 3.10 2.99 2.58 -
P/RPS 4.06 4.39 3.61 3.34 3.12 3.32 2.99 5.22%
P/EPS 23.21 30.30 20.68 22.08 23.13 23.92 22.43 0.57%
EY 4.31 3.30 4.84 4.53 4.32 4.18 4.46 -0.56%
DY 12.90 15.60 2.09 2.54 2.26 1.67 1.94 37.09%
P/NAPS 1.45 1.41 0.85 0.72 0.84 0.85 0.75 11.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 23/08/10 24/08/09 21/08/08 20/08/07 21/08/06 -
Price 4.27 3.76 3.72 3.00 3.00 2.86 2.65 -
P/RPS 3.99 3.90 4.01 3.63 3.02 3.17 3.07 4.46%
P/EPS 22.83 26.94 22.96 24.00 22.39 22.88 23.04 -0.15%
EY 4.38 3.71 4.35 4.17 4.47 4.37 4.34 0.15%
DY 13.11 17.55 1.88 2.33 2.33 1.75 1.89 38.05%
P/NAPS 1.42 1.25 0.94 0.79 0.82 0.81 0.77 10.72%

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