[NCB] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 27.89%
YoY- 144.43%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 197,982 205,608 230,906 242,241 214,566 209,263 187,764 0.88%
PBT 18,129 9,025 46,875 58,787 36,671 45,070 35,603 -10.63%
Tax -6,494 -4,265 -11,938 -9,279 16 -4,135 -5,731 2.10%
NP 11,635 4,760 34,937 49,508 36,687 40,935 29,872 -14.53%
-
NP to SH 11,635 4,760 34,937 49,508 36,732 40,837 29,868 -14.53%
-
Tax Rate 35.82% 47.26% 25.47% 15.78% -0.04% 9.17% 16.10% -
Total Cost 186,347 200,848 195,969 192,733 177,879 168,328 157,892 2.79%
-
Net Worth 1,401,645 1,428,000 1,477,740 1,687,987 1,876,537 1,891,645 1,810,747 -4.17%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 23,270 21,420 - 2,640 - - - -
Div Payout % 200.00% 450.00% - 5.33% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,401,645 1,428,000 1,477,740 1,687,987 1,876,537 1,891,645 1,810,747 -4.17%
NOSH 465,400 476,000 472,121 471,504 469,134 469,390 466,687 -0.04%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.88% 2.32% 15.13% 20.44% 17.10% 19.56% 15.91% -
ROE 0.83% 0.33% 2.36% 2.93% 1.96% 2.16% 1.65% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.54 43.19 48.91 51.38 45.74 44.58 40.23 0.93%
EPS 2.50 1.00 7.40 10.50 7.80 8.70 6.40 -14.49%
DPS 5.00 4.50 0.00 0.56 0.00 0.00 0.00 -
NAPS 3.0117 3.00 3.13 3.58 4.00 4.03 3.88 -4.13%
Adjusted Per Share Value based on latest NOSH - 465,400
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.81 43.43 48.77 51.16 45.32 44.20 39.66 0.88%
EPS 2.46 1.01 7.38 10.46 7.76 8.62 6.31 -14.52%
DPS 4.91 4.52 0.00 0.56 0.00 0.00 0.00 -
NAPS 2.9603 3.016 3.121 3.5651 3.9633 3.9952 3.8244 -4.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.47 3.18 4.60 3.99 4.08 3.65 2.83 -
P/RPS 5.81 7.36 9.41 7.77 8.92 8.19 7.03 -3.12%
P/EPS 98.80 318.00 62.16 38.00 52.11 41.95 44.22 14.33%
EY 1.01 0.31 1.61 2.63 1.92 2.38 2.26 -12.55%
DY 2.02 1.42 0.00 0.14 0.00 0.00 0.00 -
P/NAPS 0.82 1.06 1.47 1.11 1.02 0.91 0.73 1.95%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/04/15 29/05/14 24/04/13 25/05/12 27/04/11 29/04/10 20/04/09 -
Price 2.82 3.07 4.70 4.02 3.78 3.29 2.92 -
P/RPS 6.63 7.11 9.61 7.82 8.26 7.38 7.26 -1.50%
P/EPS 112.80 307.00 63.51 38.29 48.28 37.82 45.63 16.27%
EY 0.89 0.33 1.57 2.61 2.07 2.64 2.19 -13.92%
DY 1.77 1.47 0.00 0.14 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 1.50 1.12 0.95 0.82 0.75 3.83%

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