[NCB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.44%
YoY- 37.47%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 804,854 802,178 748,141 733,687 720,063 602,407 81,136 46.55%
PBT 146,997 137,880 145,298 110,334 85,536 72,292 19,975 39.44%
Tax -43,887 -46,048 -50,086 -36,175 -31,591 -19,778 81,531 -
NP 103,110 91,832 95,212 74,159 53,945 52,514 101,506 0.26%
-
NP to SH 103,363 91,832 95,212 74,159 53,945 52,514 101,506 0.30%
-
Tax Rate 29.86% 33.40% 34.47% 32.79% 36.93% 27.36% -408.17% -
Total Cost 701,744 710,346 652,929 659,528 666,118 549,893 -20,370 -
-
Net Worth 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 1,121,831 316,671 31.54%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 70,433 70,488 56,410 37,319 18,860 - - -
Div Payout % 68.14% 76.76% 59.25% 50.32% 34.96% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,641,888 1,381,511 1,364,853 1,246,585 1,150,566 1,121,831 316,671 31.54%
NOSH 469,111 463,594 473,907 472,191 469,619 477,374 128,206 24.12%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.81% 11.45% 12.73% 10.11% 7.49% 8.72% 125.11% -
ROE 6.30% 6.65% 6.98% 5.95% 4.69% 4.68% 32.05% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 171.57 173.03 157.87 155.38 153.33 126.19 63.29 18.07%
EPS 22.03 19.81 20.09 15.71 11.49 11.00 79.17 -19.19%
DPS 15.00 15.20 12.00 8.00 4.00 0.00 0.00 -
NAPS 3.50 2.98 2.88 2.64 2.45 2.35 2.47 5.97%
Adjusted Per Share Value based on latest NOSH - 472,191
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 169.99 169.42 158.01 154.96 152.08 127.23 17.14 46.55%
EPS 21.83 19.40 20.11 15.66 11.39 11.09 21.44 0.30%
DPS 14.88 14.89 11.91 7.88 3.98 0.00 0.00 -
NAPS 3.4677 2.9178 2.8826 2.6328 2.43 2.3693 0.6688 31.54%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.50 2.58 2.35 1.84 2.56 2.60 4.30 -
P/RPS 1.46 1.49 1.49 1.18 1.67 2.06 6.79 -22.58%
P/EPS 11.35 13.02 11.70 11.72 22.29 23.64 5.43 13.06%
EY 8.81 7.68 8.55 8.54 4.49 4.23 18.41 -11.55%
DY 6.00 5.89 5.11 4.35 1.56 0.00 0.00 -
P/NAPS 0.71 0.87 0.82 0.70 1.04 1.11 1.74 -13.87%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/04/06 20/04/05 12/05/04 21/04/03 22/04/02 30/04/01 - -
Price 2.60 2.58 2.20 1.82 2.61 2.45 0.00 -
P/RPS 1.52 1.49 1.39 1.17 1.70 1.94 0.00 -
P/EPS 11.80 13.02 10.95 11.59 22.72 22.27 0.00 -
EY 8.47 7.68 9.13 8.63 4.40 4.49 0.00 -
DY 5.77 5.89 5.45 4.40 1.53 0.00 0.00 -
P/NAPS 0.74 0.87 0.76 0.69 1.07 1.04 0.00 -

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