[NCB] YoY Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 13.55%
YoY- 90.44%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 734,467 747,006 706,669 728,618 157,663 142,700 -1.70%
PBT 139,539 106,607 78,561 97,768 35,195 30,235 -1.59%
Tax -47,725 -34,346 -34,911 -28,038 1,421 -11,408 -1.49%
NP 91,814 72,261 43,650 69,730 36,616 18,827 -1.65%
-
NP to SH 91,814 72,261 43,650 69,730 36,616 18,827 -1.65%
-
Tax Rate 34.20% 32.22% 44.44% 28.68% -4.04% 37.73% -
Total Cost 642,653 674,745 663,019 658,888 121,047 123,873 -1.71%
-
Net Worth 1,327,771 1,244,806 1,126,451 1,078,138 299,699 269,313 -1.66%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 56,500 37,721 28,161 - - - -100.00%
Div Payout % 61.54% 52.20% 64.52% - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 1,327,771 1,244,806 1,126,451 1,078,138 299,699 269,313 -1.66%
NOSH 470,841 471,517 469,354 468,755 125,397 124,682 -1.38%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 12.50% 9.67% 6.18% 9.57% 23.22% 13.19% -
ROE 6.91% 5.81% 3.88% 6.47% 12.22% 6.99% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 155.99 158.43 150.56 155.44 125.73 114.45 -0.32%
EPS 19.50 15.40 9.30 0.00 29.20 15.10 -0.26%
DPS 12.00 8.00 6.00 0.00 0.00 0.00 -100.00%
NAPS 2.82 2.64 2.40 2.30 2.39 2.16 -0.28%
Adjusted Per Share Value based on latest NOSH - 489,588
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 155.12 157.77 149.25 153.89 33.30 30.14 -1.70%
EPS 19.39 15.26 9.22 14.73 7.73 3.98 -1.65%
DPS 11.93 7.97 5.95 0.00 0.00 0.00 -100.00%
NAPS 2.8043 2.6291 2.3791 2.2771 0.633 0.5688 -1.66%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.50 1.65 2.70 3.10 0.00 0.00 -
P/RPS 1.60 1.04 1.79 1.99 0.00 0.00 -100.00%
P/EPS 12.82 10.77 29.03 20.84 0.00 0.00 -100.00%
EY 7.80 9.29 3.44 4.80 0.00 0.00 -100.00%
DY 4.80 4.85 2.22 0.00 0.00 0.00 -100.00%
P/NAPS 0.89 0.62 1.13 1.35 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/04 24/02/03 12/04/02 26/02/01 20/04/00 - -
Price 2.28 1.54 2.60 2.28 3.98 0.00 -
P/RPS 1.46 0.97 1.73 1.47 0.00 0.00 -100.00%
P/EPS 11.69 10.05 27.96 15.33 26.89 0.00 -100.00%
EY 8.55 9.95 3.58 6.52 3.72 0.00 -100.00%
DY 5.26 5.19 2.31 0.00 0.00 0.00 -100.00%
P/NAPS 0.81 0.58 1.08 0.99 0.00 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