[NCB] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
22-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -9.27%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 785,677 732,730 730,438 738,426 310,751 105,877 -2.08%
PBT 160,208 131,525 94,851 73,710 61,503 22,771 -2.03%
Tax -54,601 -42,666 -32,969 -22,491 -15,489 78,713 -
NP 105,607 88,859 61,882 51,219 46,014 101,484 -0.04%
-
NP to SH 105,607 88,859 61,882 51,219 46,014 101,484 -0.04%
-
Tax Rate 34.08% 32.44% 34.76% 30.51% 25.18% -345.67% -
Total Cost 680,070 643,871 668,556 687,207 264,737 4,393 -5.16%
-
Net Worth 1,394,442 1,276,347 1,199,053 1,132,042 1,105,032 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 61,514 46,406 28,399 - 10,039 10,656 -1.82%
Div Payout % 58.25% 52.23% 45.89% - 21.82% 10.50% -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,394,442 1,276,347 1,199,053 1,132,042 1,105,032 0 -100.00%
NOSH 472,692 472,721 472,068 469,727 470,226 126,542 -1.37%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 13.44% 12.13% 8.47% 6.94% 14.81% 95.85% -
ROE 7.57% 6.96% 5.16% 4.52% 4.16% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 166.21 155.00 154.73 157.20 66.09 83.67 -0.71%
EPS 22.34 18.80 13.11 10.90 9.79 80.20 1.35%
DPS 13.00 9.82 6.00 0.00 2.14 8.42 -0.45%
NAPS 2.95 2.70 2.54 2.41 2.35 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 469,727
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 165.94 154.75 154.27 155.96 65.63 22.36 -2.08%
EPS 22.30 18.77 13.07 10.82 9.72 21.43 -0.04%
DPS 12.99 9.80 6.00 0.00 2.12 2.25 -1.82%
NAPS 2.9451 2.6957 2.5324 2.3909 2.3339 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.43 2.20 1.96 2.25 3.16 0.00 -
P/RPS 1.46 1.42 1.27 1.43 4.78 0.00 -100.00%
P/EPS 10.88 11.70 14.95 20.63 32.29 0.00 -100.00%
EY 9.19 8.54 6.69 4.85 3.10 0.00 -100.00%
DY 5.35 4.46 3.06 0.00 0.68 0.00 -100.00%
P/NAPS 0.82 0.81 0.77 0.93 1.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 20/10/04 28/10/03 28/10/02 22/10/01 18/10/00 - -
Price 2.51 2.30 1.80 2.36 2.99 0.00 -
P/RPS 1.51 1.48 1.16 1.50 4.52 0.00 -100.00%
P/EPS 11.23 12.24 13.73 21.64 30.56 0.00 -100.00%
EY 8.90 8.17 7.28 4.62 3.27 0.00 -100.00%
DY 5.18 4.27 3.33 0.00 0.71 0.00 -100.00%
P/NAPS 0.85 0.85 0.71 0.98 1.27 0.00 -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
Post a Comment