[NCB] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 4.94%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 790,783 776,770 731,964 733,236 730,742 167,975 36.29%
PBT 123,025 167,097 119,963 87,298 81,012 42,447 23.70%
Tax -41,115 -57,234 -39,169 -30,686 -24,557 -5,275 50.75%
NP 81,910 109,863 80,794 56,612 56,455 37,172 17.10%
-
NP to SH 81,899 109,863 80,794 56,612 56,455 37,172 17.10%
-
Tax Rate 33.42% 34.25% 32.65% 35.15% 30.31% 12.43% -
Total Cost 708,873 666,907 651,170 676,624 674,287 130,803 40.18%
-
Net Worth 1,372,297 1,366,939 1,238,692 1,182,880 1,109,354 329,716 32.98%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 70,095 61,514 46,406 28,399 - 10,039 47.47%
Div Payout % 85.59% 55.99% 57.44% 50.16% - 27.01% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,372,297 1,366,939 1,238,692 1,182,880 1,109,354 329,716 32.98%
NOSH 466,767 474,631 465,673 476,967 466,115 129,809 29.15%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.36% 14.14% 11.04% 7.72% 7.73% 22.13% -
ROE 5.97% 8.04% 6.52% 4.79% 5.09% 11.27% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 169.42 163.66 157.18 153.73 156.77 129.40 5.53%
EPS 17.55 23.15 17.35 11.87 12.11 28.64 -9.32%
DPS 15.00 13.00 10.00 6.00 0.00 7.73 14.16%
NAPS 2.94 2.88 2.66 2.48 2.38 2.54 2.96%
Adjusted Per Share Value based on latest NOSH - 476,967
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 167.02 164.06 154.59 154.86 154.33 35.48 36.29%
EPS 17.30 23.20 17.06 11.96 11.92 7.85 17.11%
DPS 14.80 12.99 9.80 6.00 0.00 2.12 47.46%
NAPS 2.8983 2.887 2.6162 2.4983 2.343 0.6964 32.98%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.40 2.26 1.90 2.25 2.79 3.38 -
P/RPS 1.42 1.38 1.21 1.46 1.78 2.61 -11.45%
P/EPS 13.68 9.76 10.95 18.96 23.04 11.80 2.99%
EY 7.31 10.24 9.13 5.28 4.34 8.47 -2.90%
DY 6.25 5.75 5.26 2.67 0.00 2.29 22.22%
P/NAPS 0.82 0.78 0.71 0.91 1.17 1.33 -9.21%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/05 23/08/04 19/08/03 19/08/02 20/08/01 18/08/00 -
Price 2.50 2.30 2.09 2.12 2.77 3.40 -
P/RPS 1.48 1.41 1.33 1.38 1.77 2.63 -10.85%
P/EPS 14.25 9.94 12.05 17.86 22.87 11.87 3.72%
EY 7.02 10.06 8.30 5.60 4.37 8.42 -3.56%
DY 6.00 5.65 4.78 2.83 0.00 2.27 21.44%
P/NAPS 0.85 0.80 0.79 0.85 1.16 1.34 -8.69%

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