[NCB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 54.38%
YoY- 36.41%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 252,948 242,961 221,723 218,331 248,193 231,336 214,951 2.74%
PBT 51,838 60,946 54,327 56,077 48,147 58,007 37,474 5.55%
Tax -6,671 -15,057 -14,210 -11,558 -15,453 -19,200 -12,132 -9.47%
NP 45,167 45,889 40,117 44,519 32,694 38,807 25,342 10.10%
-
NP to SH 45,167 45,987 40,266 44,558 32,665 38,827 25,315 10.12%
-
Tax Rate 12.87% 24.71% 26.16% 20.61% 32.10% 33.10% 32.37% -
Total Cost 207,781 197,072 181,606 173,812 215,499 192,529 189,609 1.53%
-
Net Worth 1,455,318 1,402,931 1,913,819 1,829,223 1,770,537 1,684,062 1,645,474 -2.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 32,934 - - - - - - -
Div Payout % 72.92% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,455,318 1,402,931 1,913,819 1,829,223 1,770,537 1,684,062 1,645,474 -2.02%
NOSH 470,489 467,643 473,717 469,031 473,405 467,795 468,796 0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.86% 18.89% 18.09% 20.39% 13.17% 16.78% 11.79% -
ROE 3.10% 3.28% 2.10% 2.44% 1.84% 2.31% 1.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.76 51.95 46.80 46.55 52.43 49.45 45.85 2.68%
EPS 9.60 9.80 8.50 9.50 6.90 8.30 5.40 10.05%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0932 3.00 4.04 3.90 3.74 3.60 3.51 -2.08%
Adjusted Per Share Value based on latest NOSH - 469,031
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.42 51.31 46.83 46.11 52.42 48.86 45.40 2.74%
EPS 9.54 9.71 8.50 9.41 6.90 8.20 5.35 10.11%
DPS 6.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0737 2.963 4.042 3.8634 3.7394 3.5568 3.4753 -2.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.25 3.56 3.60 2.96 2.97 2.94 2.55 -
P/RPS 7.91 6.85 7.69 6.36 5.67 5.95 5.56 6.04%
P/EPS 44.27 36.20 42.35 31.16 43.04 35.42 47.22 -1.06%
EY 2.26 2.76 2.36 3.21 2.32 2.82 2.12 1.07%
DY 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.19 0.89 0.76 0.79 0.82 0.73 11.05%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/10/12 24/10/11 25/10/10 26/10/09 24/10/08 01/11/07 19/10/06 -
Price 4.34 3.86 3.66 3.04 2.33 2.97 2.50 -
P/RPS 8.07 7.43 7.82 6.53 4.44 6.01 5.45 6.75%
P/EPS 45.21 39.25 43.06 32.00 33.77 35.78 46.30 -0.39%
EY 2.21 2.55 2.32 3.13 2.96 2.79 2.16 0.38%
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.29 0.91 0.78 0.62 0.83 0.71 11.96%

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