[NCB] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 30.72%
YoY- 65.55%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 806,576 798,149 734,467 747,006 706,669 728,618 157,663 -1.72%
PBT 136,938 150,039 139,539 106,607 78,561 97,768 35,195 -1.43%
Tax -41,498 -51,104 -47,725 -34,346 -34,911 -28,038 1,421 -
NP 95,440 98,935 91,814 72,261 43,650 69,730 36,616 -1.01%
-
NP to SH 95,684 98,935 91,814 72,261 43,650 69,730 36,616 -1.01%
-
Tax Rate 30.30% 34.06% 34.20% 32.22% 44.44% 28.68% -4.04% -
Total Cost 711,136 699,214 642,653 674,745 663,019 658,888 121,047 -1.86%
-
Net Worth 1,607,302 1,552,013 1,327,771 1,244,806 1,126,451 1,078,138 299,699 -1.76%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 70,702 70,332 56,500 37,721 28,161 - - -100.00%
Div Payout % 73.89% 71.09% 61.54% 52.20% 64.52% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,607,302 1,552,013 1,327,771 1,244,806 1,126,451 1,078,138 299,699 -1.76%
NOSH 471,349 468,886 470,841 471,517 469,354 468,755 125,397 -1.39%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.83% 12.40% 12.50% 9.67% 6.18% 9.57% 23.22% -
ROE 5.95% 6.37% 6.91% 5.81% 3.88% 6.47% 12.22% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 171.12 170.22 155.99 158.43 150.56 155.44 125.73 -0.32%
EPS 20.30 21.10 19.50 15.40 9.30 0.00 29.20 0.38%
DPS 15.00 15.00 12.00 8.00 6.00 0.00 0.00 -100.00%
NAPS 3.41 3.31 2.82 2.64 2.40 2.30 2.39 -0.37%
Adjusted Per Share Value based on latest NOSH - 463,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 170.35 168.57 155.12 157.77 149.25 153.89 33.30 -1.72%
EPS 20.21 20.90 19.39 15.26 9.22 14.73 7.73 -1.01%
DPS 14.93 14.85 11.93 7.97 5.95 0.00 0.00 -100.00%
NAPS 3.3947 3.2779 2.8043 2.6291 2.3791 2.2771 0.633 -1.76%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.49 2.65 2.50 1.65 2.70 3.10 0.00 -
P/RPS 1.46 1.56 1.60 1.04 1.79 1.99 0.00 -100.00%
P/EPS 12.27 12.56 12.82 10.77 29.03 20.84 0.00 -100.00%
EY 8.15 7.96 7.80 9.29 3.44 4.80 0.00 -100.00%
DY 6.02 5.66 4.80 4.85 2.22 0.00 0.00 -100.00%
P/NAPS 0.73 0.80 0.89 0.62 1.13 1.35 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 06/03/06 21/02/05 24/02/04 24/02/03 12/04/02 26/02/01 20/04/00 -
Price 2.50 2.78 2.28 1.54 2.60 2.28 3.98 -
P/RPS 1.46 1.63 1.46 0.97 1.73 1.47 0.00 -100.00%
P/EPS 12.32 13.18 11.69 10.05 27.96 15.33 26.89 0.83%
EY 8.12 7.59 8.55 9.95 3.58 6.52 3.72 -0.82%
DY 6.00 5.40 5.26 5.19 2.31 0.00 0.00 -100.00%
P/NAPS 0.73 0.84 0.81 0.58 1.08 0.99 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