[NCB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.63%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 887,893 831,415 946,185 885,517 834,015 806,576 798,149 1.79%
PBT 190,510 167,986 167,789 204,112 165,320 136,938 150,039 4.05%
Tax -45,132 -26,916 -17,554 -64,963 -49,156 -41,998 -49,769 -1.61%
NP 145,378 141,070 150,235 139,149 116,164 94,940 100,270 6.38%
-
NP to SH 145,296 141,043 149,982 139,121 116,101 95,184 100,270 6.37%
-
Tax Rate 23.69% 16.02% 10.46% 31.83% 29.73% 30.67% 33.17% -
Total Cost 742,515 690,345 795,950 746,368 717,851 711,636 697,879 1.03%
-
Net Worth 1,890,545 1,854,714 1,794,444 1,730,812 1,661,991 1,605,930 1,369,970 5.51%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 174,494 132,227 117,674 117,688 123,992 70,433 70,488 16.30%
Div Payout % 120.10% 93.75% 78.46% 84.59% 106.80% 74.00% 70.30% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,890,545 1,854,714 1,794,444 1,730,812 1,661,991 1,605,930 1,369,970 5.51%
NOSH 472,636 471,937 469,749 470,329 468,166 470,947 467,566 0.17%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.37% 16.97% 15.88% 15.71% 13.93% 11.77% 12.56% -
ROE 7.69% 7.60% 8.36% 8.04% 6.99% 5.93% 7.32% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 187.86 176.17 201.42 188.28 178.14 171.27 170.70 1.60%
EPS 30.74 29.89 31.93 29.58 24.80 20.21 21.45 6.17%
DPS 37.00 28.00 25.00 25.00 26.50 15.00 15.00 16.23%
NAPS 4.00 3.93 3.82 3.68 3.55 3.41 2.93 5.32%
Adjusted Per Share Value based on latest NOSH - 470,329
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 187.53 175.60 199.84 187.02 176.15 170.35 168.57 1.79%
EPS 30.69 29.79 31.68 29.38 24.52 20.10 21.18 6.37%
DPS 36.85 27.93 24.85 24.86 26.19 14.88 14.89 16.29%
NAPS 3.9929 3.9172 3.7899 3.6555 3.5102 3.3918 2.8934 5.51%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.68 3.11 2.33 3.04 2.49 2.49 2.65 -
P/RPS 1.96 1.77 1.16 1.61 1.40 1.45 1.55 3.98%
P/EPS 11.97 10.41 7.30 10.28 10.04 12.32 12.36 -0.53%
EY 8.35 9.61 13.70 9.73 9.96 8.12 8.09 0.52%
DY 10.05 9.00 10.73 8.22 10.64 6.02 5.66 10.03%
P/NAPS 0.92 0.79 0.61 0.83 0.70 0.73 0.90 0.36%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 23/02/10 23/02/09 21/02/08 28/02/07 06/03/06 21/02/05 -
Price 3.87 3.24 2.49 2.99 2.73 2.50 2.78 -
P/RPS 2.06 1.84 1.24 1.59 1.53 1.46 1.63 3.97%
P/EPS 12.59 10.84 7.80 10.11 11.01 12.37 12.96 -0.48%
EY 7.94 9.22 12.82 9.89 9.08 8.08 7.71 0.49%
DY 9.56 8.64 10.04 8.36 9.71 6.00 5.40 9.98%
P/NAPS 0.97 0.82 0.65 0.81 0.77 0.73 0.95 0.34%

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