[NCB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	658,826	606,847	713,892	655,934	617,740	605,316	605,541	1.41%
YoY %	8.57%	-14.99%	8.84%	6.18%	2.05%	-0.04%	-	-
Horiz. %	108.80%	100.22%	117.89%	108.32%	102.01%	99.96%	100.00%	-
PBT	149,781	129,452	141,868	145,268	116,071	102,189	128,233	2.62%
YoY %	15.70%	-8.75%	-2.34%	25.15%	13.58%	-20.31%	-	-
Horiz. %	116.80%	100.95%	110.63%	113.28%	90.52%	79.69%	100.00%	-
Tax	-33,161	-26,119	-46,152	-47,541	-36,463	-33,228	-41,990	-3.85%
YoY %	-26.96%	43.41%	2.92%	-30.38%	-9.74%	20.87%	-	-
Horiz. %	78.97%	62.20%	109.91%	113.22%	86.84%	79.13%	100.00%	-
NP	116,620	103,333	95,716	97,727	79,608	68,961	86,243	5.15%
YoY %	12.86%	7.96%	-2.06%	22.76%	15.44%	-20.04%	-	-
Horiz. %	135.22%	119.82%	110.98%	113.32%	92.31%	79.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,610	103,288	95,491	97,732	79,584	68,840	86,243	5.15%
YoY %	12.90%	8.17%	-2.29%	22.80%	15.61%	-20.18%	-	-
Horiz. %	135.21%	119.76%	110.72%	113.32%	92.28%	79.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	20.18%	32.53%	32.73%	31.41%	32.52%	32.75%	-
YoY %	9.71%	-37.96%	-0.61%	4.20%	-3.41%	-0.70%	-	-
Horiz. %	67.60%	61.62%	99.33%	99.94%	95.91%	99.30%	100.00%	-
Total Cost	542,206	503,514	618,176	558,207	538,132	536,355	519,298	0.72%
YoY %	7.68%	-18.55%	10.74%	3.73%	0.33%	3.28%	-	-
Horiz. %	104.41%	96.96%	119.04%	107.49%	103.63%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,899,614	1,839,375	1,759,292	1,691,515	1,652,898	1,414,520	1,382,700	5.43%
YoY %	3.27%	4.55%	4.01%	2.34%	16.85%	2.30%	-	-
Horiz. %	137.38%	133.03%	127.24%	122.33%	119.54%	102.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	32,914	33,014	32,927	23,493	23,545	23,575	23,435	5.82%
YoY %	-0.30%	0.26%	40.16%	-0.22%	-0.13%	0.60%	-	-
Horiz. %	140.45%	140.87%	140.50%	100.25%	100.47%	100.60%	100.00%	-
Div Payout %	28.23%	31.96%	34.48%	24.04%	29.59%	34.25%	27.17%	-
YoY %	-11.67%	-7.31%	43.43%	-18.76%	-13.61%	26.06%	-	-
Horiz. %	103.90%	117.63%	126.90%	88.48%	108.91%	126.06%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,899,614	1,839,375	1,759,292	1,691,515	1,652,898	1,414,520	1,382,700	5.43%
YoY %	3.27%	4.55%	4.01%	2.34%	16.85%	2.30%	-	-
Horiz. %	137.38%	133.03%	127.24%	122.33%	119.54%	102.30%	100.00%	-
NOSH	470,201	471,634	470,399	469,865	470,911	471,506	468,711	0.05%
YoY %	-0.30%	0.26%	0.11%	-0.22%	-0.13%	0.60%	-	-
Horiz. %	100.32%	100.62%	100.36%	100.25%	100.47%	100.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	17.70%	17.03%	13.41%	14.90%	12.89%	11.39%	14.24%	-
YoY %	3.93%	26.99%	-10.00%	15.59%	13.17%	-20.01%	-	-
Horiz. %	124.30%	119.59%	94.17%	104.63%	90.52%	79.99%	100.00%	-
ROE	6.14%	5.62%	5.43%	5.78%	4.81%	4.87%	6.24%	-
YoY %	9.25%	3.50%	-6.06%	20.17%	-1.23%	-21.96%	-	-
Horiz. %	98.40%	90.06%	87.02%	92.63%	77.08%	78.04%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	140.12	128.67	151.76	139.60	131.18	128.38	129.19	1.36%
YoY %	8.90%	-15.21%	8.71%	6.42%	2.18%	-0.63%	-	-
Horiz. %	108.46%	99.60%	117.47%	108.06%	101.54%	99.37%	100.00%	-
EPS	24.80	21.90	20.30	20.80	16.90	14.60	18.40	5.09%
YoY %	13.24%	7.88%	-2.40%	23.08%	15.75%	-20.65%	-	-
Horiz. %	134.78%	119.02%	110.33%	113.04%	91.85%	79.35%	100.00%	-
DPS	7.00	7.00	7.00	5.00	5.00	5.00	5.00	5.76%
YoY %	0.00%	0.00%	40.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	140.00%	140.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.04	3.90	3.74	3.60	3.51	3.00	2.95	5.37%
YoY %	3.59%	4.28%	3.89%	2.56%	17.00%	1.69%	-	-
Horiz. %	136.95%	132.20%	126.78%	122.03%	118.98%	101.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 467,795
RPS	139.15	128.17	150.78	138.54	130.47	127.84	127.89	1.41%
YoY %	8.57%	-15.00%	8.83%	6.19%	2.06%	-0.04%	-	-
Horiz. %	108.80%	100.22%	117.90%	108.33%	102.02%	99.96%	100.00%	-
EPS	24.63	21.81	20.17	20.64	16.81	14.54	18.21	5.15%
YoY %	12.93%	8.13%	-2.28%	22.78%	15.61%	-20.15%	-	-
Horiz. %	135.26%	119.77%	110.76%	113.34%	92.31%	79.85%	100.00%	-
DPS	6.95	6.97	6.95	4.96	4.97	4.98	4.95	5.81%
YoY %	-0.29%	0.29%	40.12%	-0.20%	-0.20%	0.61%	-	-
Horiz. %	140.40%	140.81%	140.40%	100.20%	100.40%	100.61%	100.00%	-
NAPS	4.012	3.8848	3.7157	3.5725	3.491	2.9875	2.9203	5.43%
YoY %	3.27%	4.55%	4.01%	2.33%	16.85%	2.30%	-	-
Horiz. %	137.38%	133.03%	127.24%	122.33%	119.54%	102.30%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.60	2.96	2.97	2.94	2.55	2.50	2.43	-
P/RPS	2.57	2.30	1.96	2.11	1.94	1.95	1.88	5.34%
YoY %	11.74%	17.35%	-7.11%	8.76%	-0.51%	3.72%	-	-
Horiz. %	136.70%	122.34%	104.26%	112.23%	103.19%	103.72%	100.00%	-
P/EPS	14.52	13.52	14.63	14.13	15.09	17.12	13.21	1.58%
YoY %	7.40%	-7.59%	3.54%	-6.36%	-11.86%	29.60%	-	-
Horiz. %	109.92%	102.35%	110.75%	106.96%	114.23%	129.60%	100.00%	-
EY	6.89	7.40	6.84	7.07	6.63	5.84	7.57	-1.55%
YoY %	-6.89%	8.19%	-3.25%	6.64%	13.53%	-22.85%	-	-
Horiz. %	91.02%	97.75%	90.36%	93.39%	87.58%	77.15%	100.00%	-
DY	1.94	2.36	2.36	1.70	1.96	2.00	2.06	-0.99%
YoY %	-17.80%	0.00%	38.82%	-13.27%	-2.00%	-2.91%	-	-
Horiz. %	94.17%	114.56%	114.56%	82.52%	95.15%	97.09%	100.00%	-
P/NAPS	0.89	0.76	0.79	0.82	0.73	0.83	0.82	1.37%
YoY %	17.11%	-3.80%	-3.66%	12.33%	-12.05%	1.22%	-	-
Horiz. %	108.54%	92.68%	96.34%	100.00%	89.02%	101.22%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/10/10	26/10/09	24/10/08	01/11/07	19/10/06	24/10/05	20/10/04	-
Price	3.66	3.04	2.33	2.97	2.50	2.45	2.51	-
P/RPS	2.61	2.36	1.54	2.13	1.91	1.91	1.94	5.06%
YoY %	10.59%	53.25%	-27.70%	11.52%	0.00%	-1.55%	-	-
Horiz. %	134.54%	121.65%	79.38%	109.79%	98.45%	98.45%	100.00%	-
P/EPS	14.76	13.88	11.48	14.28	14.79	16.78	13.64	1.32%
YoY %	6.34%	20.91%	-19.61%	-3.45%	-11.86%	23.02%	-	-
Horiz. %	108.21%	101.76%	84.16%	104.69%	108.43%	123.02%	100.00%	-
EY	6.78	7.20	8.71	7.00	6.76	5.96	7.33	-1.29%
YoY %	-5.83%	-17.34%	24.43%	3.55%	13.42%	-18.69%	-	-
Horiz. %	92.50%	98.23%	118.83%	95.50%	92.22%	81.31%	100.00%	-
DY	1.91	2.30	3.00	1.68	2.00	2.04	1.99	-0.68%
YoY %	-16.96%	-23.33%	78.57%	-16.00%	-1.96%	2.51%	-	-
Horiz. %	95.98%	115.58%	150.75%	84.42%	100.50%	102.51%	100.00%	-
P/NAPS	0.91	0.78	0.62	0.83	0.71	0.82	0.85	1.14%
YoY %	16.67%	25.81%	-25.30%	16.90%	-13.41%	-3.53%	-	-
Horiz. %	107.06%	91.76%	72.94%	97.65%	83.53%	96.47%	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