[NCB] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.6%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 229,067 224,568 232,293 229,583 211,606 201,260 192,608 2.93%
PBT 40,729 38,534 25,921 58,844 49,249 34,749 21,806 10.96%
Tax -11,971 -797 28,598 -17,422 -12,693 -8,270 -7,779 7.44%
NP 28,758 37,737 54,519 41,422 36,556 26,479 14,027 12.70%
-
NP to SH 28,686 37,755 54,491 41,389 36,517 26,844 14,027 12.65%
-
Tax Rate 29.39% 2.07% -110.33% 29.61% 25.77% 23.80% 35.67% -
Total Cost 200,309 186,831 177,774 188,161 175,050 174,781 178,581 1.93%
-
Net Worth 1,890,545 1,854,714 1,794,444 1,730,812 1,661,991 1,605,930 1,369,970 5.51%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 141,790 99,106 84,554 94,065 100,655 47,094 46,756 20.29%
Div Payout % 494.29% 262.50% 155.17% 227.27% 275.64% 175.44% 333.33% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,890,545 1,854,714 1,794,444 1,730,812 1,661,991 1,605,930 1,369,970 5.51%
NOSH 472,636 471,937 469,749 470,329 468,166 470,947 467,566 0.17%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.55% 16.80% 23.47% 18.04% 17.28% 13.16% 7.28% -
ROE 1.52% 2.04% 3.04% 2.39% 2.20% 1.67% 1.02% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 48.47 47.58 49.45 48.81 45.20 42.74 41.19 2.74%
EPS 6.10 8.00 11.60 8.80 7.80 5.70 3.00 12.54%
DPS 30.00 21.00 18.00 20.00 21.50 10.00 10.00 20.08%
NAPS 4.00 3.93 3.82 3.68 3.55 3.41 2.93 5.32%
Adjusted Per Share Value based on latest NOSH - 470,329
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 48.38 47.43 49.06 48.49 44.69 42.51 40.68 2.92%
EPS 6.06 7.97 11.51 8.74 7.71 5.67 2.96 12.67%
DPS 29.95 20.93 17.86 19.87 21.26 9.95 9.88 20.29%
NAPS 3.9929 3.9172 3.7899 3.6555 3.5102 3.3918 2.8934 5.51%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.68 3.11 2.33 3.04 2.49 2.49 2.65 -
P/RPS 7.59 6.54 4.71 6.23 5.51 5.83 6.43 2.80%
P/EPS 60.63 38.88 20.09 34.55 31.92 43.68 88.33 -6.07%
EY 1.65 2.57 4.98 2.89 3.13 2.29 1.13 6.50%
DY 8.15 6.75 7.73 6.58 8.63 4.02 3.77 13.70%
P/NAPS 0.92 0.79 0.61 0.83 0.70 0.73 0.90 0.36%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 23/02/10 23/02/09 21/02/08 28/02/07 06/03/06 21/02/05 -
Price 3.87 3.24 2.49 2.99 2.73 2.50 2.78 -
P/RPS 7.99 6.81 5.04 6.13 6.04 5.85 6.75 2.84%
P/EPS 63.76 40.50 21.47 33.98 35.00 43.86 92.67 -6.03%
EY 1.57 2.47 4.66 2.94 2.86 2.28 1.08 6.43%
DY 7.75 6.48 7.23 6.69 7.88 4.00 3.60 13.62%
P/NAPS 0.97 0.82 0.65 0.81 0.77 0.73 0.95 0.34%

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