[NCB] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.16%
YoY- 36.72%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 230,906 242,241 214,566 209,263 187,764 236,527 202,097 2.24%
PBT 46,875 58,787 36,671 45,070 35,603 49,752 38,912 3.14%
Tax -11,938 -9,279 16 -4,135 -5,731 -16,162 -12,601 -0.89%
NP 34,937 49,508 36,687 40,935 29,872 33,590 26,311 4.83%
-
NP to SH 34,937 49,508 36,732 40,837 29,868 33,492 26,306 4.83%
-
Tax Rate 25.47% 15.78% -0.04% 9.17% 16.10% 32.49% 32.38% -
Total Cost 195,969 192,733 177,879 168,328 157,892 202,937 175,786 1.82%
-
Net Worth 1,477,740 1,687,987 1,876,537 1,891,645 1,810,747 1,768,943 1,695,797 -2.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 2,640 - - - - - -
Div Payout % - 5.33% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,477,740 1,687,987 1,876,537 1,891,645 1,810,747 1,768,943 1,695,797 -2.26%
NOSH 472,121 471,504 469,134 469,390 466,687 471,718 469,750 0.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.13% 20.44% 17.10% 19.56% 15.91% 14.20% 13.02% -
ROE 2.36% 2.93% 1.96% 2.16% 1.65% 1.89% 1.55% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 48.91 51.38 45.74 44.58 40.23 50.14 43.02 2.15%
EPS 7.40 10.50 7.80 8.70 6.40 7.10 5.60 4.75%
DPS 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.58 4.00 4.03 3.88 3.75 3.61 -2.34%
Adjusted Per Share Value based on latest NOSH - 469,390
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 48.77 51.16 45.32 44.20 39.66 49.96 42.68 2.24%
EPS 7.38 10.46 7.76 8.62 6.31 7.07 5.56 4.82%
DPS 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.121 3.5651 3.9633 3.9952 3.8244 3.7361 3.5816 -2.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.60 3.99 4.08 3.65 2.83 3.14 3.06 -
P/RPS 9.41 7.77 8.92 8.19 7.03 6.26 7.11 4.77%
P/EPS 62.16 38.00 52.11 41.95 44.22 44.23 54.64 2.17%
EY 1.61 2.63 1.92 2.38 2.26 2.26 1.83 -2.11%
DY 0.00 0.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.11 1.02 0.91 0.73 0.84 0.85 9.55%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 24/04/13 25/05/12 27/04/11 29/04/10 20/04/09 30/04/08 23/04/07 -
Price 4.70 4.02 3.78 3.29 2.92 3.12 2.90 -
P/RPS 9.61 7.82 8.26 7.38 7.26 6.22 6.74 6.08%
P/EPS 63.51 38.29 48.28 37.82 45.63 43.94 51.79 3.45%
EY 1.57 2.61 2.07 2.64 2.19 2.28 1.93 -3.37%
DY 0.00 0.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.12 0.95 0.82 0.75 0.83 0.80 11.03%

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