[NCB] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	903,111	880,002	869,002	926,618	851,155	815,754	790,783	2.23%
YoY %	2.63%	1.27%	-6.22%	8.87%	4.34%	3.16%	-	-
Horiz. %	114.20%	111.28%	109.89%	117.18%	107.63%	103.16%	100.00%	-
PBT	178,088	190,065	147,443	210,572	173,984	150,191	123,025	6.35%
YoY %	-6.30%	28.91%	-29.98%	21.03%	15.84%	22.08%	-	-
Horiz. %	144.76%	154.49%	119.85%	171.16%	141.42%	122.08%	100.00%	-
Tax	-43,683	-31,306	-1,416	-67,321	-53,166	-44,288	-41,115	1.01%
YoY %	-39.54%	-2,110.88%	97.90%	-26.62%	-20.05%	-7.72%	-	-
Horiz. %	106.25%	76.14%	3.44%	163.74%	129.31%	107.72%	100.00%	-
NP	134,405	158,759	146,027	143,251	120,818	105,903	81,910	8.60%
YoY %	-15.34%	8.72%	1.94%	18.57%	14.08%	29.29%	-	-
Horiz. %	164.09%	193.82%	178.28%	174.89%	147.50%	129.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134,430	158,657	145,886	143,042	120,737	106,161	81,899	8.60%
YoY %	-15.27%	8.75%	1.99%	18.47%	13.73%	29.62%	-	-
Horiz. %	164.14%	193.72%	178.13%	174.66%	147.42%	129.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.53%	16.47%	0.96%	31.97%	30.56%	29.49%	33.42%	-
YoY %	48.94%	1,615.62%	-97.00%	4.61%	3.63%	-11.76%	-	-
Horiz. %	73.40%	49.28%	2.87%	95.66%	91.44%	88.24%	100.00%	-
Total Cost	768,706	721,243	722,975	783,367	730,337	709,851	708,873	1.35%
YoY %	6.58%	-0.24%	-7.71%	7.26%	2.89%	0.14%	-	-
Horiz. %	108.44%	101.75%	101.99%	110.51%	103.03%	100.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,406,880	1,845,429	1,802,692	1,736,383	1,658,296	1,610,204	1,372,297	0.41%
YoY %	-23.76%	2.37%	3.82%	4.71%	2.99%	17.34%	-	-
Horiz. %	102.52%	134.48%	131.36%	126.53%	120.84%	117.34%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	174,618	131,810	117,675	127,184	124,278	70,431	70,095	16.42%
YoY %	32.48%	12.01%	-7.48%	2.34%	76.45%	0.48%	-	-
Horiz. %	249.12%	188.04%	167.88%	181.45%	177.30%	100.48%	100.00%	-
Div Payout %	129.90%	83.08%	80.66%	88.91%	102.93%	66.34%	85.59%	-
YoY %	56.36%	3.00%	-9.28%	-13.62%	55.16%	-22.49%	-	-
Horiz. %	151.77%	97.07%	94.24%	103.88%	120.26%	77.51%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,406,880	1,845,429	1,802,692	1,736,383	1,658,296	1,610,204	1,372,297	0.41%
YoY %	-23.76%	2.37%	3.82%	4.71%	2.99%	17.34%	-	-
Horiz. %	102.52%	134.48%	131.36%	126.53%	120.84%	117.34%	100.00%	-
NOSH	468,960	467,197	473,147	473,129	472,449	466,725	466,767	0.07%
YoY %	0.38%	-1.26%	0.00%	0.14%	1.23%	-0.01%	-	-
Horiz. %	100.47%	100.09%	101.37%	101.36%	101.22%	99.99%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	14.88%	18.04%	16.80%	15.46%	14.19%	12.98%	10.36%	-
YoY %	-17.52%	7.38%	8.67%	8.95%	9.32%	25.29%	-	-
Horiz. %	143.63%	174.13%	162.16%	149.23%	136.97%	125.29%	100.00%	-
ROE	9.56%	8.60%	8.09%	8.24%	7.28%	6.59%	5.97%	-
YoY %	11.16%	6.30%	-1.82%	13.19%	10.47%	10.39%	-	-
Horiz. %	160.13%	144.05%	135.51%	138.02%	121.94%	110.39%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	192.58	188.36	183.66	195.85	180.16	174.78	169.42	2.15%
YoY %	2.24%	2.56%	-6.22%	8.71%	3.08%	3.16%	-	-
Horiz. %	113.67%	111.18%	108.41%	115.60%	106.34%	103.16%	100.00%	-
EPS	28.67	33.96	30.83	30.23	25.56	22.75	17.55	8.51%
YoY %	-15.58%	10.15%	1.98%	18.27%	12.35%	29.63%	-	-
Horiz. %	163.36%	193.50%	175.67%	172.25%	145.64%	129.63%	100.00%	-
DPS	37.00	28.00	25.00	27.00	26.50	15.00	15.00	16.23%
YoY %	32.14%	12.00%	-7.41%	1.89%	76.67%	0.00%	-	-
Horiz. %	246.67%	186.67%	166.67%	180.00%	176.67%	100.00%	100.00%	-
NAPS	3.00	3.95	3.81	3.67	3.51	3.45	2.94	0.33%
YoY %	-24.05%	3.67%	3.81%	4.56%	1.74%	17.35%	-	-
Horiz. %	102.04%	134.35%	129.59%	124.83%	119.39%	117.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 473,129
RPS	190.74	185.86	183.54	195.70	179.77	172.29	167.02	2.23%
YoY %	2.63%	1.26%	-6.21%	8.86%	4.34%	3.16%	-	-
Horiz. %	114.20%	111.28%	109.89%	117.17%	107.63%	103.16%	100.00%	-
EPS	28.39	33.51	30.81	30.21	25.50	22.42	17.30	8.60%
YoY %	-15.28%	8.76%	1.99%	18.47%	13.74%	29.60%	-	-
Horiz. %	164.10%	193.70%	178.09%	174.62%	147.40%	129.60%	100.00%	-
DPS	36.88	27.84	24.85	26.86	26.25	14.88	14.80	16.42%
YoY %	32.47%	12.03%	-7.48%	2.32%	76.41%	0.54%	-	-
Horiz. %	249.19%	188.11%	167.91%	181.49%	177.36%	100.54%	100.00%	-
NAPS	2.9714	3.8976	3.8073	3.6673	3.5024	3.4008	2.8983	0.41%
YoY %	-23.76%	2.37%	3.82%	4.71%	2.99%	17.34%	-	-
Horiz. %	102.52%	134.48%	131.36%	126.53%	120.84%	117.34%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	4.23	3.35	2.76	3.10	2.99	2.58	2.40	-
P/RPS	2.20	1.78	1.50	1.58	1.66	1.48	1.42	7.56%
YoY %	23.60%	18.67%	-5.06%	-4.82%	12.16%	4.23%	-	-
Horiz. %	154.93%	125.35%	105.63%	111.27%	116.90%	104.23%	100.00%	-
P/EPS	14.76	9.86	8.95	10.25	11.70	11.34	13.68	1.27%
YoY %	49.70%	10.17%	-12.68%	-12.39%	3.17%	-17.11%	-	-
Horiz. %	107.89%	72.08%	65.42%	74.93%	85.53%	82.89%	100.00%	-
EY	6.78	10.14	11.17	9.75	8.55	8.82	7.31	-1.24%
YoY %	-33.14%	-9.22%	14.56%	14.04%	-3.06%	20.66%	-	-
Horiz. %	92.75%	138.71%	152.80%	133.38%	116.96%	120.66%	100.00%	-
DY	8.75	8.36	9.06	8.71	8.86	5.81	6.25	5.76%
YoY %	4.67%	-7.73%	4.02%	-1.69%	52.50%	-7.04%	-	-
Horiz. %	140.00%	133.76%	144.96%	139.36%	141.76%	92.96%	100.00%	-
P/NAPS	1.41	0.85	0.72	0.84	0.85	0.75	0.82	9.45%
YoY %	65.88%	18.06%	-14.29%	-1.18%	13.33%	-8.54%	-	-
Horiz. %	171.95%	103.66%	87.80%	102.44%	103.66%	91.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	22/08/11	23/08/10	24/08/09	21/08/08	20/08/07	21/08/06	22/08/05	-
Price	3.76	3.72	3.00	3.00	2.86	2.65	2.50	-
P/RPS	1.95	1.97	1.63	1.53	1.59	1.52	1.48	4.70%
YoY %	-1.02%	20.86%	6.54%	-3.77%	4.61%	2.70%	-	-
Horiz. %	131.76%	133.11%	110.14%	103.38%	107.43%	102.70%	100.00%	-
P/EPS	13.12	10.95	9.73	9.92	11.19	11.65	14.25	-1.36%
YoY %	19.82%	12.54%	-1.92%	-11.35%	-3.95%	-18.25%	-	-
Horiz. %	92.07%	76.84%	68.28%	69.61%	78.53%	81.75%	100.00%	-
EY	7.62	9.13	10.28	10.08	8.94	8.58	7.02	1.37%
YoY %	-16.54%	-11.19%	1.98%	12.75%	4.20%	22.22%	-	-
Horiz. %	108.55%	130.06%	146.44%	143.59%	127.35%	122.22%	100.00%	-
DY	9.84	7.53	8.33	9.00	9.27	5.66	6.00	8.59%
YoY %	30.68%	-9.60%	-7.44%	-2.91%	63.78%	-5.67%	-	-
Horiz. %	164.00%	125.50%	138.83%	150.00%	154.50%	94.33%	100.00%	-
P/NAPS	1.25	0.94	0.79	0.82	0.81	0.77	0.85	6.63%
YoY %	32.98%	18.99%	-3.66%	1.23%	5.19%	-9.41%	-	-
Horiz. %	147.06%	110.59%	92.94%	96.47%	95.29%	90.59%	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