[NCB] YoY Cumulative 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- 60.19%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 605,316 605,541 554,331 568,607 546,599 536,791 118,441 -1.71%
PBT 102,189 128,233 107,564 82,726 67,613 91,671 26,953 -1.40%
Tax -33,228 -41,990 -35,114 -27,445 -24,717 -30,264 0 -100.00%
NP 68,961 86,243 72,450 55,281 42,896 61,407 26,953 -0.99%
-
NP to SH 68,840 86,243 72,450 55,281 42,896 61,407 26,953 -0.99%
-
Tax Rate 32.52% 32.75% 32.64% 33.18% 36.56% 33.01% 0.00% -
Total Cost 536,355 519,298 481,881 513,326 503,703 475,384 91,488 -1.86%
-
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 23,575 23,435 18,818 - - - - -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 4.87% 6.24% 5.70% 4.65% 3.78% 5.57% 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 128.38 129.19 117.83 121.37 115.96 114.51 94.04 -0.33%
EPS 14.60 18.40 15.40 11.80 9.10 13.10 21.40 0.40%
DPS 5.00 5.00 4.00 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 127.84 127.89 117.08 120.09 115.44 113.37 25.02 -1.71%
EPS 14.54 18.21 15.30 11.68 9.06 12.97 5.69 -0.99%
DPS 4.98 4.95 3.97 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 1.95 1.88 1.87 1.61 1.94 2.76 0.00 -100.00%
P/EPS 17.12 13.21 14.29 16.61 24.73 24.12 0.00 -100.00%
EY 5.84 7.57 7.00 6.02 4.04 4.15 0.00 -100.00%
DY 2.00 2.06 1.82 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 1.91 1.94 1.95 1.48 2.04 2.61 0.00 -100.00%
P/EPS 16.78 13.64 14.94 15.25 25.93 22.82 0.00 -100.00%
EY 5.96 7.33 6.70 6.56 3.86 4.38 0.00 -100.00%
DY 2.04 1.99 1.74 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