[NCB] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	880,002	869,002	926,618	851,155	815,754	790,783	776,770	2.10%
YoY %	1.27%	-6.22%	8.87%	4.34%	3.16%	1.80%	-	-
Horiz. %	113.29%	111.87%	119.29%	109.58%	105.02%	101.80%	100.00%	-
PBT	190,065	147,443	210,572	173,984	150,191	123,025	167,097	2.16%
YoY %	28.91%	-29.98%	21.03%	15.84%	22.08%	-26.38%	-	-
Horiz. %	113.75%	88.24%	126.02%	104.12%	89.88%	73.62%	100.00%	-
Tax	-31,306	-1,416	-67,321	-53,166	-44,288	-41,115	-57,234	-9.56%
YoY %	-2,110.88%	97.90%	-26.62%	-20.05%	-7.72%	28.16%	-	-
Horiz. %	54.70%	2.47%	117.62%	92.89%	77.38%	71.84%	100.00%	-
NP	158,759	146,027	143,251	120,818	105,903	81,910	109,863	6.32%
YoY %	8.72%	1.94%	18.57%	14.08%	29.29%	-25.44%	-	-
Horiz. %	144.51%	132.92%	130.39%	109.97%	96.40%	74.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,657	145,886	143,042	120,737	106,161	81,899	109,863	6.31%
YoY %	8.75%	1.99%	18.47%	13.73%	29.62%	-25.45%	-	-
Horiz. %	144.41%	132.79%	130.20%	109.90%	96.63%	74.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.47%	0.96%	31.97%	30.56%	29.49%	33.42%	34.25%	-
YoY %	1,615.62%	-97.00%	4.61%	3.63%	-11.76%	-2.42%	-	-
Horiz. %	48.09%	2.80%	93.34%	89.23%	86.10%	97.58%	100.00%	-
Total Cost	721,243	722,975	783,367	730,337	709,851	708,873	666,907	1.31%
YoY %	-0.24%	-7.71%	7.26%	2.89%	0.14%	6.29%	-	-
Horiz. %	108.15%	108.41%	117.46%	109.51%	106.44%	106.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,845,429	1,802,692	1,736,383	1,658,296	1,610,204	1,372,297	1,366,939	5.12%
YoY %	2.37%	3.82%	4.71%	2.99%	17.34%	0.39%	-	-
Horiz. %	135.00%	131.88%	127.03%	121.31%	117.80%	100.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	131,810	117,675	127,184	124,278	70,431	70,095	61,514	13.53%
YoY %	12.01%	-7.48%	2.34%	76.45%	0.48%	13.95%	-	-
Horiz. %	214.28%	191.30%	206.76%	202.03%	114.50%	113.95%	100.00%	-
Div Payout %	83.08%	80.66%	88.91%	102.93%	66.34%	85.59%	55.99%	-
YoY %	3.00%	-9.28%	-13.62%	55.16%	-22.49%	52.87%	-	-
Horiz. %	148.38%	144.06%	158.80%	183.84%	118.49%	152.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,845,429	1,802,692	1,736,383	1,658,296	1,610,204	1,372,297	1,366,939	5.12%
YoY %	2.37%	3.82%	4.71%	2.99%	17.34%	0.39%	-	-
Horiz. %	135.00%	131.88%	127.03%	121.31%	117.80%	100.39%	100.00%	-
NOSH	467,197	473,147	473,129	472,449	466,725	466,767	474,631	-0.26%
YoY %	-1.26%	0.00%	0.14%	1.23%	-0.01%	-1.66%	-	-
Horiz. %	98.43%	99.69%	99.68%	99.54%	98.33%	98.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	18.04%	16.80%	15.46%	14.19%	12.98%	10.36%	14.14%	-
YoY %	7.38%	8.67%	8.95%	9.32%	25.29%	-26.73%	-	-
Horiz. %	127.58%	118.81%	109.34%	100.35%	91.80%	73.27%	100.00%	-
ROE	8.60%	8.09%	8.24%	7.28%	6.59%	5.97%	8.04%	-
YoY %	6.30%	-1.82%	13.19%	10.47%	10.39%	-25.75%	-	-
Horiz. %	106.97%	100.62%	102.49%	90.55%	81.97%	74.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	188.36	183.66	195.85	180.16	174.78	169.42	163.66	2.36%
YoY %	2.56%	-6.22%	8.71%	3.08%	3.16%	3.52%	-	-
Horiz. %	115.09%	112.22%	119.67%	110.08%	106.79%	103.52%	100.00%	-
EPS	33.96	30.83	30.23	25.56	22.75	17.55	23.15	6.59%
YoY %	10.15%	1.98%	18.27%	12.35%	29.63%	-24.19%	-	-
Horiz. %	146.70%	133.17%	130.58%	110.41%	98.27%	75.81%	100.00%	-
DPS	28.00	25.00	27.00	26.50	15.00	15.00	13.00	13.63%
YoY %	12.00%	-7.41%	1.89%	76.67%	0.00%	15.38%	-	-
Horiz. %	215.38%	192.31%	207.69%	203.85%	115.38%	115.38%	100.00%	-
NAPS	3.95	3.81	3.67	3.51	3.45	2.94	2.88	5.40%
YoY %	3.67%	3.81%	4.56%	1.74%	17.35%	2.08%	-	-
Horiz. %	137.15%	132.29%	127.43%	121.88%	119.79%	102.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 472,449
RPS	185.86	183.54	195.70	179.77	172.29	167.02	164.06	2.10%
YoY %	1.26%	-6.21%	8.86%	4.34%	3.16%	1.80%	-	-
Horiz. %	113.29%	111.87%	119.29%	109.58%	105.02%	101.80%	100.00%	-
EPS	33.51	30.81	30.21	25.50	22.42	17.30	23.20	6.31%
YoY %	8.76%	1.99%	18.47%	13.74%	29.60%	-25.43%	-	-
Horiz. %	144.44%	132.80%	130.22%	109.91%	96.64%	74.57%	100.00%	-
DPS	27.84	24.85	26.86	26.25	14.88	14.80	12.99	13.54%
YoY %	12.03%	-7.48%	2.32%	76.41%	0.54%	13.93%	-	-
Horiz. %	214.32%	191.30%	206.77%	202.08%	114.55%	113.93%	100.00%	-
NAPS	3.8976	3.8073	3.6673	3.5024	3.4008	2.8983	2.887	5.12%
YoY %	2.37%	3.82%	4.71%	2.99%	17.34%	0.39%	-	-
Horiz. %	135.01%	131.88%	127.03%	121.32%	117.80%	100.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.35	2.76	3.10	2.99	2.58	2.40	2.26	-
P/RPS	1.78	1.50	1.58	1.66	1.48	1.42	1.38	4.33%
YoY %	18.67%	-5.06%	-4.82%	12.16%	4.23%	2.90%	-	-
Horiz. %	128.99%	108.70%	114.49%	120.29%	107.25%	102.90%	100.00%	-
P/EPS	9.86	8.95	10.25	11.70	11.34	13.68	9.76	0.16%
YoY %	10.17%	-12.68%	-12.39%	3.17%	-17.11%	40.16%	-	-
Horiz. %	101.02%	91.70%	105.02%	119.88%	116.19%	140.16%	100.00%	-
EY	10.14	11.17	9.75	8.55	8.82	7.31	10.24	-0.16%
YoY %	-9.22%	14.56%	14.04%	-3.06%	20.66%	-28.61%	-	-
Horiz. %	99.02%	109.08%	95.21%	83.50%	86.13%	71.39%	100.00%	-
DY	8.36	9.06	8.71	8.86	5.81	6.25	5.75	6.43%
YoY %	-7.73%	4.02%	-1.69%	52.50%	-7.04%	8.70%	-	-
Horiz. %	145.39%	157.57%	151.48%	154.09%	101.04%	108.70%	100.00%	-
P/NAPS	0.85	0.72	0.84	0.85	0.75	0.82	0.78	1.44%
YoY %	18.06%	-14.29%	-1.18%	13.33%	-8.54%	5.13%	-	-
Horiz. %	108.97%	92.31%	107.69%	108.97%	96.15%	105.13%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/08/09	21/08/08	20/08/07	21/08/06	22/08/05	23/08/04	-
Price	3.72	3.00	3.00	2.86	2.65	2.50	2.30	-
P/RPS	1.97	1.63	1.53	1.59	1.52	1.48	1.41	5.72%
YoY %	20.86%	6.54%	-3.77%	4.61%	2.70%	4.96%	-	-
Horiz. %	139.72%	115.60%	108.51%	112.77%	107.80%	104.96%	100.00%	-
P/EPS	10.95	9.73	9.92	11.19	11.65	14.25	9.94	1.62%
YoY %	12.54%	-1.92%	-11.35%	-3.95%	-18.25%	43.36%	-	-
Horiz. %	110.16%	97.89%	99.80%	112.58%	117.20%	143.36%	100.00%	-
EY	9.13	10.28	10.08	8.94	8.58	7.02	10.06	-1.60%
YoY %	-11.19%	1.98%	12.75%	4.20%	22.22%	-30.22%	-	-
Horiz. %	90.76%	102.19%	100.20%	88.87%	85.29%	69.78%	100.00%	-
DY	7.53	8.33	9.00	9.27	5.66	6.00	5.65	4.90%
YoY %	-9.60%	-7.44%	-2.91%	63.78%	-5.67%	6.19%	-	-
Horiz. %	133.27%	147.43%	159.29%	164.07%	100.18%	106.19%	100.00%	-
P/NAPS	0.94	0.79	0.82	0.81	0.77	0.85	0.80	2.72%
YoY %	18.99%	-3.66%	1.23%	5.19%	-9.41%	6.25%	-	-
Horiz. %	117.50%	98.75%	102.50%	101.25%	96.25%	106.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos