[NCB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 9.31%
YoY- 20.82%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 797,924 785,677 732,730 730,438 738,426 310,751 105,877 -2.12%
PBT 123,995 160,208 131,525 94,851 73,710 61,503 22,771 -1.78%
Tax -41,507 -54,601 -42,666 -32,969 -22,491 -15,489 78,713 -
NP 82,488 105,607 88,859 61,882 51,219 46,014 101,484 0.22%
-
NP to SH 82,367 105,607 88,859 61,882 51,219 46,014 101,484 0.22%
-
Tax Rate 33.47% 34.08% 32.44% 34.76% 30.51% 25.18% -345.67% -
Total Cost 715,436 680,070 643,871 668,556 687,207 264,737 4,393 -5.27%
-
Net Worth 1,417,811 1,394,442 1,276,347 1,199,053 1,132,042 1,105,032 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 70,095 61,514 46,406 28,399 - 10,039 10,656 -1.98%
Div Payout % 85.10% 58.25% 52.23% 45.89% - 21.82% 10.50% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,417,811 1,394,442 1,276,347 1,199,053 1,132,042 1,105,032 0 -100.00%
NOSH 472,603 472,692 472,721 472,068 469,727 470,226 126,542 -1.39%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.34% 13.44% 12.13% 8.47% 6.94% 14.81% 95.85% -
ROE 5.81% 7.57% 6.96% 5.16% 4.52% 4.16% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 168.84 166.21 155.00 154.73 157.20 66.09 83.67 -0.74%
EPS 17.43 22.34 18.80 13.11 10.90 9.79 80.20 1.63%
DPS 15.00 13.00 9.82 6.00 0.00 2.14 8.42 -0.61%
NAPS 3.00 2.95 2.70 2.54 2.41 2.35 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 472,068
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 168.52 165.94 154.75 154.27 155.96 65.63 22.36 -2.12%
EPS 17.40 22.30 18.77 13.07 10.82 9.72 21.43 0.22%
DPS 14.80 12.99 9.80 6.00 0.00 2.12 2.25 -1.98%
NAPS 2.9945 2.9451 2.6957 2.5324 2.3909 2.3339 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.50 2.43 2.20 1.96 2.25 3.16 0.00 -
P/RPS 1.48 1.46 1.42 1.27 1.43 4.78 0.00 -100.00%
P/EPS 14.34 10.88 11.70 14.95 20.63 32.29 0.00 -100.00%
EY 6.97 9.19 8.54 6.69 4.85 3.10 0.00 -100.00%
DY 6.00 5.35 4.46 3.06 0.00 0.68 0.00 -100.00%
P/NAPS 0.83 0.82 0.81 0.77 0.93 1.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/10/05 20/10/04 28/10/03 28/10/02 22/10/01 18/10/00 - -
Price 2.45 2.51 2.30 1.80 2.36 2.99 0.00 -
P/RPS 1.45 1.51 1.48 1.16 1.50 4.52 0.00 -100.00%
P/EPS 14.06 11.23 12.24 13.73 21.64 30.56 0.00 -100.00%
EY 7.11 8.90 8.17 7.28 4.62 3.27 0.00 -100.00%
DY 6.12 5.18 4.27 3.33 0.00 0.71 0.00 -100.00%
P/NAPS 0.82 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