[NCB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.58%
YoY- -59.64%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 839,587 916,384 981,368 933,776 887,893 831,415 946,185 -1.97%
PBT 21,830 94,639 172,172 195,277 190,510 167,986 167,789 -28.80%
Tax -7,464 -40,847 -38,897 -39,146 -45,132 -26,916 -17,554 -13.27%
NP 14,366 53,792 133,275 156,131 145,378 141,070 150,235 -32.36%
-
NP to SH 14,366 53,792 133,275 156,069 145,296 141,043 149,982 -32.34%
-
Tax Rate 34.19% 43.16% 22.59% 20.05% 23.69% 16.02% 10.46% -
Total Cost 825,221 862,592 848,093 777,645 742,515 690,345 795,950 0.60%
-
Net Worth 1,431,737 1,383,194 1,408,680 1,629,219 1,890,545 1,854,714 1,794,444 -3.69%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 30,789 16,540 308,715 79,778 174,494 132,227 117,674 -20.01%
Div Payout % 214.33% 30.75% 231.64% 51.12% 120.10% 93.75% 78.46% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,431,737 1,383,194 1,408,680 1,629,219 1,890,545 1,854,714 1,794,444 -3.69%
NOSH 478,842 456,499 469,560 469,515 472,636 471,937 469,749 0.31%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.71% 5.87% 13.58% 16.72% 16.37% 16.97% 15.88% -
ROE 1.00% 3.89% 9.46% 9.58% 7.69% 7.60% 8.36% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 175.34 200.74 209.00 198.88 187.86 176.17 201.42 -2.28%
EPS 3.00 11.78 28.38 33.24 30.74 29.89 31.93 -32.56%
DPS 6.43 3.62 65.50 17.00 37.00 28.00 25.00 -20.24%
NAPS 2.99 3.03 3.00 3.47 4.00 3.93 3.82 -3.99%
Adjusted Per Share Value based on latest NOSH - 456,499
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 177.32 193.54 207.27 197.22 187.53 175.60 199.84 -1.97%
EPS 3.03 11.36 28.15 32.96 30.69 29.79 31.68 -32.36%
DPS 6.50 3.49 65.20 16.85 36.85 27.93 24.85 -20.02%
NAPS 3.0239 2.9213 2.9752 3.441 3.9929 3.9172 3.7899 -3.69%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.28 3.50 4.41 3.77 3.68 3.11 2.33 -
P/RPS 1.30 1.74 2.11 1.90 1.96 1.77 1.16 1.91%
P/EPS 76.00 29.70 15.54 11.34 11.97 10.41 7.30 47.74%
EY 1.32 3.37 6.44 8.82 8.35 9.61 13.70 -32.27%
DY 2.82 1.04 14.85 4.51 10.05 9.00 10.73 -19.95%
P/NAPS 0.76 1.16 1.47 1.09 0.92 0.79 0.61 3.73%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 21/02/12 22/02/11 23/02/10 23/02/09 -
Price 2.50 3.55 4.75 3.90 3.87 3.24 2.49 -
P/RPS 1.43 1.77 2.27 1.96 2.06 1.84 1.24 2.40%
P/EPS 83.33 30.13 16.74 11.73 12.59 10.84 7.80 48.37%
EY 1.20 3.32 5.98 8.52 7.94 9.22 12.82 -32.60%
DY 2.57 1.02 13.79 4.36 9.56 8.64 10.04 -20.30%
P/NAPS 0.84 1.17 1.58 1.12 0.97 0.82 0.65 4.36%

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