[NCB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -116.23%
YoY- -112.7%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 192,196 205,789 235,480 261,403 237,755 227,840 200,752 -0.72%
PBT 11,788 6,446 11,519 63,148 46,361 50,384 37,772 -17.63%
Tax -4,778 -3,635 -17,190 -18,486 -17,518 -14,816 -8,830 -9.72%
NP 7,010 2,811 -5,671 44,662 28,843 35,568 28,942 -21.03%
-
NP to SH 7,010 2,811 -5,671 44,662 28,746 35,507 28,862 -21.00%
-
Tax Rate 40.53% 56.39% 149.23% 29.27% 37.79% 29.41% 23.38% -
Total Cost 185,186 202,978 241,151 216,741 208,912 192,272 171,810 1.25%
-
Net Worth 1,392,653 1,405,499 1,465,008 1,409,062 1,406,880 1,845,429 1,802,692 -4.20%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 9,346 9,369 16,540 - 32,827 32,703 33,120 -19.00%
Div Payout % 133.33% 333.33% 0.00% - 114.20% 92.11% 114.75% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,392,653 1,405,499 1,465,008 1,409,062 1,406,880 1,845,429 1,802,692 -4.20%
NOSH 467,333 468,499 472,583 470,126 468,960 467,197 473,147 -0.20%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.65% 1.37% -2.41% 17.09% 12.13% 15.61% 14.42% -
ROE 0.50% 0.20% -0.39% 3.17% 2.04% 1.92% 1.60% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.13 43.93 49.83 55.60 50.70 48.77 42.43 -0.51%
EPS 1.50 0.60 -1.20 9.50 6.10 7.60 6.10 -20.83%
DPS 2.00 2.00 3.50 0.00 7.00 7.00 7.00 -18.83%
NAPS 2.98 3.00 3.10 2.9972 3.00 3.95 3.81 -4.01%
Adjusted Per Share Value based on latest NOSH - 472,583
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 40.59 43.46 49.73 55.21 50.21 48.12 42.40 -0.72%
EPS 1.48 0.59 -1.20 9.43 6.07 7.50 6.10 -21.01%
DPS 1.97 1.98 3.49 0.00 6.93 6.91 7.00 -19.04%
NAPS 2.9413 2.9685 3.0941 2.976 2.9714 3.8976 3.8073 -4.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.52 2.99 4.60 4.34 4.23 3.35 2.76 -
P/RPS 8.56 6.81 9.23 7.81 8.34 6.87 6.50 4.69%
P/EPS 234.67 498.33 -383.33 45.68 69.01 44.08 45.25 31.54%
EY 0.43 0.20 -0.26 2.19 1.45 2.27 2.21 -23.86%
DY 0.57 0.67 0.76 0.00 1.65 2.09 2.54 -22.03%
P/NAPS 1.18 1.00 1.48 1.45 1.41 0.85 0.72 8.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 28/08/13 28/08/12 22/08/11 23/08/10 24/08/09 -
Price 4.01 2.90 4.29 4.27 3.76 3.72 3.00 -
P/RPS 9.75 6.60 8.61 7.68 7.42 7.63 7.07 5.50%
P/EPS 267.33 483.33 -357.50 44.95 61.34 48.95 49.18 32.58%
EY 0.37 0.21 -0.28 2.22 1.63 2.04 2.03 -24.69%
DY 0.50 0.69 0.82 0.00 1.86 1.88 2.33 -22.61%
P/NAPS 1.35 0.97 1.38 1.42 1.25 0.94 0.79 9.33%

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