[NCB] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -12.52%
YoY- 1.07%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 218,331 248,193 231,336 214,951 207,036 199,895 190,988 2.25%
PBT 56,077 48,147 58,007 37,474 36,845 35,875 42,764 4.61%
Tax -11,558 -15,453 -19,200 -12,132 -11,687 -11,295 -13,928 -3.05%
NP 44,519 32,694 38,807 25,342 25,158 24,580 28,836 7.49%
-
NP to SH 44,558 32,665 38,827 25,315 25,048 24,580 28,836 7.51%
-
Tax Rate 20.61% 32.10% 33.10% 32.37% 31.72% 31.48% 32.57% -
Total Cost 173,812 215,499 192,529 189,609 181,878 175,315 162,152 1.16%
-
Net Worth 1,829,223 1,770,537 1,684,062 1,645,474 1,417,811 1,394,442 1,276,347 6.17%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,829,223 1,770,537 1,684,062 1,645,474 1,417,811 1,394,442 1,276,347 6.17%
NOSH 469,031 473,405 467,795 468,796 472,603 472,692 472,721 -0.13%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 20.39% 13.17% 16.78% 11.79% 12.15% 12.30% 15.10% -
ROE 2.44% 1.84% 2.31% 1.54% 1.77% 1.76% 2.26% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.55 52.43 49.45 45.85 43.81 42.29 40.40 2.38%
EPS 9.50 6.90 8.30 5.40 5.30 5.20 6.10 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.74 3.60 3.51 3.00 2.95 2.70 6.31%
Adjusted Per Share Value based on latest NOSH - 468,796
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.11 52.42 48.86 45.40 43.73 42.22 40.34 2.25%
EPS 9.41 6.90 8.20 5.35 5.29 5.19 6.09 7.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8634 3.7394 3.5568 3.4753 2.9945 2.9451 2.6957 6.17%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.96 2.97 2.94 2.55 2.50 2.43 2.20 -
P/RPS 6.36 5.67 5.95 5.56 5.71 5.75 5.45 2.60%
P/EPS 31.16 43.04 35.42 47.22 47.17 46.73 36.07 -2.40%
EY 3.21 2.32 2.82 2.12 2.12 2.14 2.77 2.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.82 0.73 0.83 0.82 0.81 -1.05%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/10/09 24/10/08 01/11/07 19/10/06 24/10/05 20/10/04 28/10/03 -
Price 3.04 2.33 2.97 2.50 2.45 2.51 2.30 -
P/RPS 6.53 4.44 6.01 5.45 5.59 5.94 5.69 2.31%
P/EPS 32.00 33.77 35.78 46.30 46.23 48.27 37.70 -2.69%
EY 3.13 2.96 2.79 2.16 2.16 2.07 2.65 2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 0.83 0.71 0.82 0.85 0.85 -1.42%

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