[NCB] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[NCB] NCB HOLDINGS BHD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 4.37%

YoY- 8.75%

Quarter Report

Q2 10 NCB QTRLY RPT.pdf

Latest QR

Upcoming QR

NCB's Result

NCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	944,110	985,099	903,111	880,002	869,002	926,618	851,155	1.74%
YoY %	-4.16%	9.08%	2.63%	1.27%	-6.22%	8.87%	-	-
Horiz. %	110.92%	115.74%	106.10%	103.39%	102.10%	108.87%	100.00%	-
PBT	108,631	234,180	178,088	190,065	147,443	210,572	173,984	-7.54%
YoY %	-53.61%	31.50%	-6.30%	28.91%	-29.98%	21.03%	-	-
Horiz. %	62.44%	134.60%	102.36%	109.24%	84.75%	121.03%	100.00%	-
Tax	-40,260	-49,409	-43,683	-31,306	-1,416	-67,321	-53,166	-4.52%
YoY %	18.52%	-13.11%	-39.54%	-2,110.88%	97.90%	-26.62%	-	-
Horiz. %	75.73%	92.93%	82.16%	58.88%	2.66%	126.62%	100.00%	-
NP	68,371	184,771	134,405	158,759	146,027	143,251	120,818	-9.04%
YoY %	-63.00%	37.47%	-15.34%	8.72%	1.94%	18.57%	-	-
Horiz. %	56.59%	152.93%	111.25%	131.40%	120.87%	118.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,371	184,761	134,430	158,657	145,886	143,042	120,737	-9.03%
YoY %	-62.99%	37.44%	-15.27%	8.75%	1.99%	18.47%	-	-
Horiz. %	56.63%	153.03%	111.34%	131.41%	120.83%	118.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.06%	21.10%	24.53%	16.47%	0.96%	31.97%	30.56%	-
YoY %	75.64%	-13.98%	48.94%	1,615.62%	-97.00%	4.61%	-	-
Horiz. %	121.27%	69.04%	80.27%	53.89%	3.14%	104.61%	100.00%	-
Total Cost	875,739	800,328	768,706	721,243	722,975	783,367	730,337	3.06%
YoY %	9.42%	4.11%	6.58%	-0.24%	-7.71%	7.26%	-	-
Horiz. %	119.91%	109.58%	105.25%	98.75%	98.99%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,465,008	1,409,062	1,406,880	1,845,429	1,802,692	1,736,383	1,658,296	-2.04%
YoY %	3.97%	0.16%	-23.76%	2.37%	3.82%	4.71%	-	-
Horiz. %	88.34%	84.97%	84.84%	111.28%	108.71%	104.71%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	61,213	310,994	174,618	131,810	117,675	127,184	124,278	-11.12%
YoY %	-80.32%	78.10%	32.48%	12.01%	-7.48%	2.34%	-	-
Horiz. %	49.25%	250.24%	140.51%	106.06%	94.69%	102.34%	100.00%	-
Div Payout %	89.53%	168.32%	129.90%	83.08%	80.66%	88.91%	102.93%	-
YoY %	-46.81%	29.58%	56.36%	3.00%	-9.28%	-13.62%	-	-
Horiz. %	86.98%	163.53%	126.20%	80.72%	78.36%	86.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,465,008	1,409,062	1,406,880	1,845,429	1,802,692	1,736,383	1,658,296	-2.04%
YoY %	3.97%	0.16%	-23.76%	2.37%	3.82%	4.71%	-	-
Horiz. %	88.34%	84.97%	84.84%	111.28%	108.71%	104.71%	100.00%	-
NOSH	472,583	470,126	468,960	467,197	473,147	473,129	472,449	0.00%
YoY %	0.52%	0.25%	0.38%	-1.26%	0.00%	0.14%	-	-
Horiz. %	100.03%	99.51%	99.26%	98.89%	100.15%	100.14%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	7.24%	18.76%	14.88%	18.04%	16.80%	15.46%	14.19%	-
YoY %	-61.41%	26.08%	-17.52%	7.38%	8.67%	8.95%	-	-
Horiz. %	51.02%	132.21%	104.86%	127.13%	118.39%	108.95%	100.00%	-
ROE	4.67%	13.11%	9.56%	8.60%	8.09%	8.24%	7.28%	-
YoY %	-64.38%	37.13%	11.16%	6.30%	-1.82%	13.19%	-	-
Horiz. %	64.15%	180.08%	131.32%	118.13%	111.13%	113.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	199.78	209.54	192.58	188.36	183.66	195.85	180.16	1.73%
YoY %	-4.66%	8.81%	2.24%	2.56%	-6.22%	8.71%	-	-
Horiz. %	110.89%	116.31%	106.89%	104.55%	101.94%	108.71%	100.00%	-
EPS	14.47	39.30	28.67	33.96	30.83	30.23	25.56	-9.03%
YoY %	-63.18%	37.08%	-15.58%	10.15%	1.98%	18.27%	-	-
Horiz. %	56.61%	153.76%	112.17%	132.86%	120.62%	118.27%	100.00%	-
DPS	13.00	66.00	37.00	28.00	25.00	27.00	26.50	-11.18%
YoY %	-80.30%	78.38%	32.14%	12.00%	-7.41%	1.89%	-	-
Horiz. %	49.06%	249.06%	139.62%	105.66%	94.34%	101.89%	100.00%	-
NAPS	3.10	2.9972	3.00	3.95	3.81	3.67	3.51	-2.04%
YoY %	3.43%	-0.09%	-24.05%	3.67%	3.81%	4.56%	-	-
Horiz. %	88.32%	85.39%	85.47%	112.54%	108.55%	104.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 467,197
RPS	199.40	208.06	190.74	185.86	183.54	195.70	179.77	1.74%
YoY %	-4.16%	9.08%	2.63%	1.26%	-6.21%	8.86%	-	-
Horiz. %	110.92%	115.74%	106.10%	103.39%	102.10%	108.86%	100.00%	-
EPS	14.44	39.02	28.39	33.51	30.81	30.21	25.50	-9.03%
YoY %	-62.99%	37.44%	-15.28%	8.76%	1.99%	18.47%	-	-
Horiz. %	56.63%	153.02%	111.33%	131.41%	120.82%	118.47%	100.00%	-
DPS	12.93	65.68	36.88	27.84	24.85	26.86	26.25	-11.12%
YoY %	-80.31%	78.09%	32.47%	12.03%	-7.48%	2.32%	-	-
Horiz. %	49.26%	250.21%	140.50%	106.06%	94.67%	102.32%	100.00%	-
NAPS	3.0941	2.976	2.9714	3.8976	3.8073	3.6673	3.5024	-2.04%
YoY %	3.97%	0.15%	-23.76%	2.37%	3.82%	4.71%	-	-
Horiz. %	88.34%	84.97%	84.84%	111.28%	108.71%	104.71%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	4.60	4.34	4.23	3.35	2.76	3.10	2.99	-
P/RPS	2.30	2.07	2.20	1.78	1.50	1.58	1.66	5.58%
YoY %	11.11%	-5.91%	23.60%	18.67%	-5.06%	-4.82%	-	-
Horiz. %	138.55%	124.70%	132.53%	107.23%	90.36%	95.18%	100.00%	-
P/EPS	31.80	11.04	14.76	9.86	8.95	10.25	11.70	18.11%
YoY %	188.04%	-25.20%	49.70%	10.17%	-12.68%	-12.39%	-	-
Horiz. %	271.79%	94.36%	126.15%	84.27%	76.50%	87.61%	100.00%	-
EY	3.15	9.06	6.78	10.14	11.17	9.75	8.55	-15.31%
YoY %	-65.23%	33.63%	-33.14%	-9.22%	14.56%	14.04%	-	-
Horiz. %	36.84%	105.96%	79.30%	118.60%	130.64%	114.04%	100.00%	-
DY	2.83	15.21	8.75	8.36	9.06	8.71	8.86	-17.30%
YoY %	-81.39%	73.83%	4.67%	-7.73%	4.02%	-1.69%	-	-
Horiz. %	31.94%	171.67%	98.76%	94.36%	102.26%	98.31%	100.00%	-
P/NAPS	1.48	1.45	1.41	0.85	0.72	0.84	0.85	9.67%
YoY %	2.07%	2.84%	65.88%	18.06%	-14.29%	-1.18%	-	-
Horiz. %	174.12%	170.59%	165.88%	100.00%	84.71%	98.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	28/08/12	22/08/11	23/08/10	24/08/09	21/08/08	20/08/07	-
Price	4.29	4.27	3.76	3.72	3.00	3.00	2.86	-
P/RPS	2.15	2.04	1.95	1.97	1.63	1.53	1.59	5.15%
YoY %	5.39%	4.62%	-1.02%	20.86%	6.54%	-3.77%	-	-
Horiz. %	135.22%	128.30%	122.64%	123.90%	102.52%	96.23%	100.00%	-
P/EPS	29.65	10.87	13.12	10.95	9.73	9.92	11.19	17.61%
YoY %	172.77%	-17.15%	19.82%	12.54%	-1.92%	-11.35%	-	-
Horiz. %	264.97%	97.14%	117.25%	97.86%	86.95%	88.65%	100.00%	-
EY	3.37	9.20	7.62	9.13	10.28	10.08	8.94	-14.99%
YoY %	-63.37%	20.73%	-16.54%	-11.19%	1.98%	12.75%	-	-
Horiz. %	37.70%	102.91%	85.23%	102.13%	114.99%	112.75%	100.00%	-
DY	3.03	15.46	9.84	7.53	8.33	9.00	9.27	-16.98%
YoY %	-80.40%	57.11%	30.68%	-9.60%	-7.44%	-2.91%	-	-
Horiz. %	32.69%	166.77%	106.15%	81.23%	89.86%	97.09%	100.00%	-
P/NAPS	1.38	1.42	1.25	0.94	0.79	0.82	0.81	9.27%
YoY %	-2.82%	13.60%	32.98%	18.99%	-3.66%	1.23%	-	-
Horiz. %	170.37%	175.31%	154.32%	116.05%	97.53%	101.23%	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