[NCB] YoY Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	227,840	200,752	229,172	222,501	212,451	201,551	212,946	1.13%
YoY %	13.49%	-12.40%	3.00%	4.73%	5.41%	-5.35%	-	-
Horiz. %	106.99%	94.27%	107.62%	104.49%	99.77%	94.65%	100.00%	-
PBT	50,384	37,772	43,969	48,349	41,991	38,797	53,652	-1.04%
YoY %	33.39%	-14.09%	-9.06%	15.14%	8.23%	-27.69%	-	-
Horiz. %	93.91%	70.40%	81.95%	90.12%	78.27%	72.31%	100.00%	-
Tax	-14,816	-8,830	-14,537	-15,740	-13,048	-12,647	-17,580	-2.80%
YoY %	-67.79%	39.26%	7.64%	-20.63%	-3.17%	28.06%	-	-
Horiz. %	84.28%	50.23%	82.69%	89.53%	74.22%	71.94%	100.00%	-
NP	35,568	28,942	29,432	32,609	28,943	26,150	36,072	-0.23%
YoY %	22.89%	-1.66%	-9.74%	12.67%	10.68%	-27.51%	-	-
Horiz. %	98.60%	80.23%	81.59%	90.40%	80.24%	72.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,507	28,862	29,334	32,599	28,937	26,139	36,072	-0.26%
YoY %	23.02%	-1.61%	-10.02%	12.66%	10.70%	-27.54%	-	-
Horiz. %	98.43%	80.01%	81.32%	90.37%	80.22%	72.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.41%	23.38%	33.06%	32.55%	31.07%	32.60%	32.77%	-
YoY %	25.79%	-29.28%	1.57%	4.76%	-4.69%	-0.52%	-	-
Horiz. %	89.75%	71.35%	100.88%	99.33%	94.81%	99.48%	100.00%	-
Total Cost	192,272	171,810	199,740	189,892	183,508	175,401	176,874	1.40%
YoY %	11.91%	-13.98%	5.19%	3.48%	4.62%	-0.83%	-	-
Horiz. %	108.71%	97.14%	112.93%	107.36%	103.75%	99.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,845,429	1,802,692	1,736,383	1,658,296	1,610,204	1,372,297	1,366,939	5.12%
YoY %	2.37%	3.82%	4.71%	2.99%	17.34%	0.39%	-	-
Horiz. %	135.00%	131.88%	127.03%	121.31%	117.80%	100.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	32,703	33,120	33,119	23,622	23,336	23,338	23,731	5.48%
YoY %	-1.26%	0.00%	40.20%	1.23%	-0.01%	-1.66%	-	-
Horiz. %	137.81%	139.56%	139.56%	99.54%	98.34%	98.34%	100.00%	-
Div Payout %	92.11%	114.75%	112.90%	72.46%	80.65%	89.29%	65.79%	-
YoY %	-19.73%	1.64%	55.81%	-10.15%	-9.68%	35.72%	-	-
Horiz. %	140.01%	174.42%	171.61%	110.14%	122.59%	135.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,845,429	1,802,692	1,736,383	1,658,296	1,610,204	1,372,297	1,366,939	5.12%
YoY %	2.37%	3.82%	4.71%	2.99%	17.34%	0.39%	-	-
Horiz. %	135.00%	131.88%	127.03%	121.31%	117.80%	100.39%	100.00%	-
NOSH	467,197	473,147	473,129	472,449	466,725	466,767	474,631	-0.26%
YoY %	-1.26%	0.00%	0.14%	1.23%	-0.01%	-1.66%	-	-
Horiz. %	98.43%	99.69%	99.68%	99.54%	98.33%	98.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	15.61%	14.42%	12.84%	14.66%	13.62%	12.97%	16.94%	-
YoY %	8.25%	12.31%	-12.41%	7.64%	5.01%	-23.44%	-	-
Horiz. %	92.15%	85.12%	75.80%	86.54%	80.40%	76.56%	100.00%	-
ROE	1.92%	1.60%	1.69%	1.97%	1.80%	1.90%	2.64%	-
YoY %	20.00%	-5.33%	-14.21%	9.44%	-5.26%	-28.03%	-	-
Horiz. %	72.73%	60.61%	64.02%	74.62%	68.18%	71.97%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	48.77	42.43	48.44	47.10	45.52	43.18	44.87	1.39%
YoY %	14.94%	-12.41%	2.85%	3.47%	5.42%	-3.77%	-	-
Horiz. %	108.69%	94.56%	107.96%	104.97%	101.45%	96.23%	100.00%	-
EPS	7.60	6.10	6.20	6.90	6.20	5.60	7.60	0.00%
YoY %	24.59%	-1.61%	-10.14%	11.29%	10.71%	-26.32%	-	-
Horiz. %	100.00%	80.26%	81.58%	90.79%	81.58%	73.68%	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	3.95	3.81	3.67	3.51	3.45	2.94	2.88	5.40%
YoY %	3.67%	3.81%	4.56%	1.74%	17.35%	2.08%	-	-
Horiz. %	137.15%	132.29%	127.43%	121.88%	119.79%	102.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 472,449
RPS	48.12	42.40	48.40	46.99	44.87	42.57	44.97	1.13%
YoY %	13.49%	-12.40%	3.00%	4.72%	5.40%	-5.34%	-	-
Horiz. %	107.00%	94.29%	107.63%	104.49%	99.78%	94.66%	100.00%	-
EPS	7.50	6.10	6.20	6.89	6.11	5.52	7.62	-0.26%
YoY %	22.95%	-1.61%	-10.01%	12.77%	10.69%	-27.56%	-	-
Horiz. %	98.43%	80.05%	81.36%	90.42%	80.18%	72.44%	100.00%	-
DPS	6.91	7.00	6.99	4.99	4.93	4.93	5.01	5.50%
YoY %	-1.29%	0.14%	40.08%	1.22%	0.00%	-1.60%	-	-
Horiz. %	137.92%	139.72%	139.52%	99.60%	98.40%	98.40%	100.00%	-
NAPS	3.8976	3.8073	3.6673	3.5024	3.4008	2.8983	2.887	5.12%
YoY %	2.37%	3.82%	4.71%	2.99%	17.34%	0.39%	-	-
Horiz. %	135.01%	131.88%	127.03%	121.32%	117.80%	100.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.35	2.76	3.10	2.99	2.58	2.40	2.26	-
P/RPS	6.87	6.50	6.40	6.35	5.67	5.56	5.04	5.29%
YoY %	5.69%	1.56%	0.79%	11.99%	1.98%	10.32%	-	-
Horiz. %	136.31%	128.97%	126.98%	125.99%	112.50%	110.32%	100.00%	-
P/EPS	44.08	45.25	50.00	43.33	41.61	42.86	29.74	6.77%
YoY %	-2.59%	-9.50%	15.39%	4.13%	-2.92%	44.12%	-	-
Horiz. %	148.22%	152.15%	168.12%	145.70%	139.91%	144.12%	100.00%	-
EY	2.27	2.21	2.00	2.31	2.40	2.33	3.36	-6.32%
YoY %	2.71%	10.50%	-13.42%	-3.75%	3.00%	-30.65%	-	-
Horiz. %	67.56%	65.77%	59.52%	68.75%	71.43%	69.35%	100.00%	-
DY	2.09	2.54	2.26	1.67	1.94	2.08	2.21	-0.92%
YoY %	-17.72%	12.39%	35.33%	-13.92%	-6.73%	-5.88%	-	-
Horiz. %	94.57%	114.93%	102.26%	75.57%	87.78%	94.12%	100.00%	-
P/NAPS	0.85	0.72	0.84	0.85	0.75	0.82	0.78	1.44%
YoY %	18.06%	-14.29%	-1.18%	13.33%	-8.54%	5.13%	-	-
Horiz. %	108.97%	92.31%	107.69%	108.97%	96.15%	105.13%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/08/09	21/08/08	20/08/07	21/08/06	22/08/05	23/08/04	-
Price	3.72	3.00	3.00	2.86	2.65	2.50	2.30	-
P/RPS	7.63	7.07	6.19	6.07	5.82	5.79	5.13	6.83%
YoY %	7.92%	14.22%	1.98%	4.30%	0.52%	12.87%	-	-
Horiz. %	148.73%	137.82%	120.66%	118.32%	113.45%	112.87%	100.00%	-
P/EPS	48.95	49.18	48.39	41.45	42.74	44.64	30.26	8.34%
YoY %	-0.47%	1.63%	16.74%	-3.02%	-4.26%	47.52%	-	-
Horiz. %	161.76%	162.52%	159.91%	136.98%	141.24%	147.52%	100.00%	-
EY	2.04	2.03	2.07	2.41	2.34	2.24	3.30	-7.69%
YoY %	0.49%	-1.93%	-14.11%	2.99%	4.46%	-32.12%	-	-
Horiz. %	61.82%	61.52%	62.73%	73.03%	70.91%	67.88%	100.00%	-
DY	1.88	2.33	2.33	1.75	1.89	2.00	2.17	-2.36%
YoY %	-19.31%	0.00%	33.14%	-7.41%	-5.50%	-7.83%	-	-
Horiz. %	86.64%	107.37%	107.37%	80.65%	87.10%	92.17%	100.00%	-
P/NAPS	0.94	0.79	0.82	0.81	0.77	0.85	0.80	2.72%
YoY %	18.99%	-3.66%	1.23%	5.19%	-9.41%	6.25%	-	-
Horiz. %	117.50%	98.75%	102.50%	101.25%	96.25%	106.25%	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