[NCB] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 15.85%
YoY- 44.84%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 806,576 798,149 734,467 748,767 706,669 463,356 71,004 -2.55%
PBT 136,938 150,039 139,539 106,687 79,738 59,358 17,134 -2.18%
Tax -41,998 -49,769 -47,725 -34,997 -30,241 -14,684 80,346 -
NP 94,940 100,270 91,814 71,690 49,497 44,674 97,480 0.02%
-
NP to SH 95,184 100,270 91,814 71,690 49,497 44,674 97,480 0.02%
-
Tax Rate 30.67% 33.17% 34.20% 32.80% 37.93% 24.74% -468.93% -
Total Cost 711,636 697,879 642,653 677,077 657,172 418,682 -26,476 -
-
Net Worth 1,605,930 1,369,970 1,331,865 926,000 1,131,600 1,126,052 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 70,433 70,488 56,410 37,319 18,860 - 10,656 -1.98%
Div Payout % 74.00% 70.30% 61.44% 52.06% 38.10% - 10.93% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,605,930 1,369,970 1,331,865 926,000 1,131,600 1,126,052 0 -100.00%
NOSH 470,947 467,566 472,292 463,000 471,500 489,588 125,493 -1.39%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.77% 12.56% 12.50% 9.57% 7.00% 9.64% 137.29% -
ROE 5.93% 7.32% 6.89% 7.74% 4.37% 3.97% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 171.27 170.70 155.51 161.72 149.88 94.64 56.58 -1.17%
EPS 20.21 21.45 19.44 15.48 10.50 9.12 77.68 1.44%
DPS 15.00 15.00 12.00 8.06 4.00 0.00 8.49 -0.60%
NAPS 3.41 2.93 2.82 2.00 2.40 2.30 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 463,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 170.35 168.57 155.12 158.14 149.25 97.86 15.00 -2.55%
EPS 20.10 21.18 19.39 15.14 10.45 9.44 20.59 0.02%
DPS 14.88 14.89 11.91 7.88 3.98 0.00 2.25 -1.98%
NAPS 3.3918 2.8934 2.8129 1.9557 2.39 2.3783 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.49 2.65 2.50 1.65 2.70 3.10 0.00 -
P/RPS 1.45 1.55 1.61 1.02 1.80 3.28 0.00 -100.00%
P/EPS 12.32 12.36 12.86 10.66 25.72 33.97 0.00 -100.00%
EY 8.12 8.09 7.78 9.38 3.89 2.94 0.00 -100.00%
DY 6.02 5.66 4.80 4.89 1.48 0.00 0.00 -100.00%
P/NAPS 0.73 0.90 0.89 0.83 1.13 1.35 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 06/03/06 21/02/05 24/02/04 24/02/03 12/04/02 26/02/01 - -
Price 2.50 2.78 2.28 1.54 2.60 2.28 0.00 -
P/RPS 1.46 1.63 1.47 0.95 1.73 2.41 0.00 -100.00%
P/EPS 12.37 12.96 11.73 9.95 24.77 24.99 0.00 -100.00%
EY 8.08 7.71 8.53 10.05 4.04 4.00 0.00 -100.00%
DY 6.00 5.40 5.26 5.23 1.54 0.00 0.00 -100.00%
P/NAPS 0.73 0.95 0.81 0.77 1.08 0.99 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