[NCB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -32.85%
YoY- 18.01%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 211,606 201,260 192,608 180,136 178,399 160,070 191,827 1.64%
PBT 49,249 34,749 21,806 31,975 23,961 12,125 6,097 41.62%
Tax -12,693 -8,270 -7,779 -12,611 -7,552 -5,524 2,226 -
NP 36,556 26,479 14,027 19,364 16,409 6,601 8,323 27.95%
-
NP to SH 36,517 26,844 14,027 19,364 16,409 6,601 8,323 27.93%
-
Tax Rate 25.77% 23.80% 35.67% 39.44% 31.52% 45.56% -36.51% -
Total Cost 175,050 174,781 178,581 160,772 161,990 153,469 183,504 -0.78%
-
Net Worth 1,661,991 1,605,930 1,369,970 1,331,865 926,000 1,131,600 1,126,052 6.70%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 100,655 47,094 46,756 37,783 27,780 18,860 - -
Div Payout % 275.64% 175.44% 333.33% 195.12% 169.30% 285.71% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,661,991 1,605,930 1,369,970 1,331,865 926,000 1,131,600 1,126,052 6.70%
NOSH 468,166 470,947 467,566 472,292 463,000 471,500 489,588 -0.74%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.28% 13.16% 7.28% 10.75% 9.20% 4.12% 4.34% -
ROE 2.20% 1.67% 1.02% 1.45% 1.77% 0.58% 0.74% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.20 42.74 41.19 38.14 38.53 33.95 39.18 2.40%
EPS 7.80 5.70 3.00 4.10 3.50 1.40 1.70 28.89%
DPS 21.50 10.00 10.00 8.00 6.00 4.00 0.00 -
NAPS 3.55 3.41 2.93 2.82 2.00 2.40 2.30 7.49%
Adjusted Per Share Value based on latest NOSH - 472,292
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 44.69 42.51 40.68 38.05 37.68 33.81 40.51 1.64%
EPS 7.71 5.67 2.96 4.09 3.47 1.39 1.76 27.90%
DPS 21.26 9.95 9.88 7.98 5.87 3.98 0.00 -
NAPS 3.5102 3.3918 2.8934 2.8129 1.9557 2.39 2.3783 6.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.49 2.49 2.65 2.50 1.65 2.70 3.10 -
P/RPS 5.51 5.83 6.43 6.55 4.28 7.95 7.91 -5.84%
P/EPS 31.92 43.68 88.33 60.98 46.56 192.86 182.35 -25.19%
EY 3.13 2.29 1.13 1.64 2.15 0.52 0.55 33.59%
DY 8.63 4.02 3.77 3.20 3.64 1.48 0.00 -
P/NAPS 0.70 0.73 0.90 0.89 0.83 1.13 1.35 -10.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 06/03/06 21/02/05 24/02/04 24/02/03 12/04/02 26/02/01 -
Price 2.73 2.50 2.78 2.28 1.54 2.60 2.28 -
P/RPS 6.04 5.85 6.75 5.98 4.00 7.66 5.82 0.62%
P/EPS 35.00 43.86 92.67 55.61 43.45 185.71 134.12 -20.05%
EY 2.86 2.28 1.08 1.80 2.30 0.54 0.75 24.97%
DY 7.88 4.00 3.60 3.51 3.90 1.54 0.00 -
P/NAPS 0.77 0.73 0.95 0.81 0.77 1.08 0.99 -4.10%

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