[NCB] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 2.71%
YoY- 29.62%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 869,002 926,618 851,155 815,754 790,783 776,770 731,964 2.89%
PBT 147,443 210,572 173,984 150,191 123,025 167,097 119,963 3.49%
Tax -1,416 -67,321 -53,166 -44,288 -41,115 -57,234 -39,169 -42.46%
NP 146,027 143,251 120,818 105,903 81,910 109,863 80,794 10.35%
-
NP to SH 145,886 143,042 120,737 106,161 81,899 109,863 80,794 10.34%
-
Tax Rate 0.96% 31.97% 30.56% 29.49% 33.42% 34.25% 32.65% -
Total Cost 722,975 783,367 730,337 709,851 708,873 666,907 651,170 1.75%
-
Net Worth 1,802,692 1,736,383 1,658,296 1,610,204 1,372,297 1,366,939 1,238,692 6.44%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 117,675 127,184 124,278 70,431 70,095 61,514 46,406 16.75%
Div Payout % 80.66% 88.91% 102.93% 66.34% 85.59% 55.99% 57.44% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,802,692 1,736,383 1,658,296 1,610,204 1,372,297 1,366,939 1,238,692 6.44%
NOSH 473,147 473,129 472,449 466,725 466,767 474,631 465,673 0.26%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.80% 15.46% 14.19% 12.98% 10.36% 14.14% 11.04% -
ROE 8.09% 8.24% 7.28% 6.59% 5.97% 8.04% 6.52% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 183.66 195.85 180.16 174.78 169.42 163.66 157.18 2.62%
EPS 30.83 30.23 25.56 22.75 17.55 23.15 17.35 10.04%
DPS 25.00 27.00 26.50 15.00 15.00 13.00 10.00 16.48%
NAPS 3.81 3.67 3.51 3.45 2.94 2.88 2.66 6.16%
Adjusted Per Share Value based on latest NOSH - 466,725
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 183.54 195.70 179.77 172.29 167.02 164.06 154.59 2.89%
EPS 30.81 30.21 25.50 22.42 17.30 23.20 17.06 10.34%
DPS 24.85 26.86 26.25 14.88 14.80 12.99 9.80 16.75%
NAPS 3.8073 3.6673 3.5024 3.4008 2.8983 2.887 2.6162 6.44%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.76 3.10 2.99 2.58 2.40 2.26 1.90 -
P/RPS 1.50 1.58 1.66 1.48 1.42 1.38 1.21 3.64%
P/EPS 8.95 10.25 11.70 11.34 13.68 9.76 10.95 -3.30%
EY 11.17 9.75 8.55 8.82 7.31 10.24 9.13 3.41%
DY 9.06 8.71 8.86 5.81 6.25 5.75 5.26 9.47%
P/NAPS 0.72 0.84 0.85 0.75 0.82 0.78 0.71 0.23%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 21/08/08 20/08/07 21/08/06 22/08/05 23/08/04 19/08/03 -
Price 3.00 3.00 2.86 2.65 2.50 2.30 2.09 -
P/RPS 1.63 1.53 1.59 1.52 1.48 1.41 1.33 3.44%
P/EPS 9.73 9.92 11.19 11.65 14.25 9.94 12.05 -3.49%
EY 10.28 10.08 8.94 8.58 7.02 10.06 8.30 3.62%
DY 8.33 9.00 9.27 5.66 6.00 5.65 4.78 9.68%
P/NAPS 0.79 0.82 0.81 0.77 0.85 0.80 0.79 0.00%

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