[NCB] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	919,947	841,105	804,854	802,178	748,141	733,687	720,063	4.16%
YoY %	9.37%	4.50%	0.33%	7.22%	1.97%	1.89%	-	-
Horiz. %	127.76%	116.81%	111.78%	111.40%	103.90%	101.89%	100.00%	-
PBT	214,952	167,626	146,997	137,880	145,298	110,334	85,536	16.58%
YoY %	28.23%	14.03%	6.61%	-5.11%	31.69%	28.99%	-	-
Horiz. %	251.30%	195.97%	171.85%	161.20%	169.87%	128.99%	100.00%	-
Tax	-68,524	-50,474	-43,887	-46,048	-50,086	-36,175	-31,591	13.76%
YoY %	-35.76%	-15.01%	4.69%	8.06%	-38.45%	-14.51%	-	-
Horiz. %	216.91%	159.77%	138.92%	145.76%	158.55%	114.51%	100.00%	-
NP	146,428	117,152	103,110	91,832	95,212	74,159	53,945	18.08%
YoY %	24.99%	13.62%	12.28%	-3.55%	28.39%	37.47%	-	-
Horiz. %	271.44%	217.17%	191.14%	170.23%	176.50%	137.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	146,307	117,075	103,363	91,832	95,212	74,159	53,945	18.07%
YoY %	24.97%	13.27%	12.56%	-3.55%	28.39%	37.47%	-	-
Horiz. %	271.22%	217.03%	191.61%	170.23%	176.50%	137.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.88%	30.11%	29.86%	33.40%	34.47%	32.79%	36.93%	-
YoY %	5.88%	0.84%	-10.60%	-3.10%	5.12%	-11.21%	-	-
Horiz. %	86.33%	81.53%	80.86%	90.44%	93.34%	88.79%	100.00%	-
Total Cost	773,519	723,953	701,744	710,346	652,929	659,528	666,118	2.52%
YoY %	6.85%	3.16%	-1.21%	8.79%	-1.00%	-0.99%	-	-
Horiz. %	116.12%	108.68%	105.35%	106.64%	98.02%	99.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,768,943	1,695,797	1,641,888	1,381,511	1,364,853	1,246,585	1,150,566	7.42%
YoY %	4.31%	3.28%	18.85%	1.22%	9.49%	8.35%	-	-
Horiz. %	153.75%	147.39%	142.70%	120.07%	118.62%	108.35%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	117,688	123,992	70,433	70,488	56,410	37,319	18,860	35.64%
YoY %	-5.08%	76.04%	-0.08%	24.96%	51.16%	97.87%	-	-
Horiz. %	624.01%	657.43%	373.45%	373.74%	299.10%	197.87%	100.00%	-
Div Payout %	80.44%	105.91%	68.14%	76.76%	59.25%	50.32%	34.96%	-
YoY %	-24.05%	55.43%	-11.23%	29.55%	17.75%	43.94%	-	-
Horiz. %	230.09%	302.95%	194.91%	219.57%	169.48%	143.94%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	1,768,943	1,695,797	1,641,888	1,381,511	1,364,853	1,246,585	1,150,566	7.42%
YoY %	4.31%	3.28%	18.85%	1.22%	9.49%	8.35%	-	-
Horiz. %	153.75%	147.39%	142.70%	120.07%	118.62%	108.35%	100.00%	-
NOSH	471,718	469,750	469,111	463,594	473,907	472,191	469,619	0.07%
YoY %	0.42%	0.14%	1.19%	-2.18%	0.36%	0.55%	-	-
Horiz. %	100.45%	100.03%	99.89%	98.72%	100.91%	100.55%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	15.92%	13.93%	12.81%	11.45%	12.73%	10.11%	7.49%	-
YoY %	14.29%	8.74%	11.88%	-10.05%	25.91%	34.98%	-	-
Horiz. %	212.55%	185.98%	171.03%	152.87%	169.96%	134.98%	100.00%	-
ROE	8.27%	6.90%	6.30%	6.65%	6.98%	5.95%	4.69%	-
YoY %	19.86%	9.52%	-5.26%	-4.73%	17.31%	26.87%	-	-
Horiz. %	176.33%	147.12%	134.33%	141.79%	148.83%	126.87%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	195.02	179.05	171.57	173.03	157.87	155.38	153.33	4.08%
YoY %	8.92%	4.36%	-0.84%	9.60%	1.60%	1.34%	-	-
Horiz. %	127.19%	116.77%	111.90%	112.85%	102.96%	101.34%	100.00%	-
EPS	31.02	24.92	22.03	19.81	20.09	15.71	11.49	17.98%
YoY %	24.48%	13.12%	11.21%	-1.39%	27.88%	36.73%	-	-
Horiz. %	269.97%	216.88%	191.73%	172.41%	174.85%	136.73%	100.00%	-
DPS	25.00	26.50	15.00	15.20	12.00	8.00	4.00	35.68%
YoY %	-5.66%	76.67%	-1.32%	26.67%	50.00%	100.00%	-	-
Horiz. %	625.00%	662.50%	375.00%	380.00%	300.00%	200.00%	100.00%	-
NAPS	3.75	3.61	3.50	2.98	2.88	2.64	2.45	7.34%
YoY %	3.88%	3.14%	17.45%	3.47%	9.09%	7.76%	-	-
Horiz. %	153.06%	147.35%	142.86%	121.63%	117.55%	107.76%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 463,594
RPS	194.30	177.64	169.99	169.42	158.01	154.96	152.08	4.16%
YoY %	9.38%	4.50%	0.34%	7.22%	1.97%	1.89%	-	-
Horiz. %	127.76%	116.81%	111.78%	111.40%	103.90%	101.89%	100.00%	-
EPS	30.90	24.73	21.83	19.40	20.11	15.66	11.39	18.07%
YoY %	24.95%	13.28%	12.53%	-3.53%	28.42%	37.49%	-	-
Horiz. %	271.29%	217.12%	191.66%	170.32%	176.56%	137.49%	100.00%	-
DPS	24.86	26.19	14.88	14.89	11.91	7.88	3.98	35.66%
YoY %	-5.08%	76.01%	-0.07%	25.02%	51.14%	97.99%	-	-
Horiz. %	624.62%	658.04%	373.87%	374.12%	299.25%	197.99%	100.00%	-
NAPS	3.7361	3.5816	3.4677	2.9178	2.8826	2.6328	2.43	7.42%
YoY %	4.31%	3.28%	18.85%	1.22%	9.49%	8.35%	-	-
Horiz. %	153.75%	147.39%	142.70%	120.07%	118.63%	108.35%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	3.14	3.06	2.50	2.58	2.35	1.84	2.56	-
P/RPS	1.61	1.71	1.46	1.49	1.49	1.18	1.67	-0.60%
YoY %	-5.85%	17.12%	-2.01%	0.00%	26.27%	-29.34%	-	-
Horiz. %	96.41%	102.40%	87.43%	89.22%	89.22%	70.66%	100.00%	-
P/EPS	10.12	12.28	11.35	13.02	11.70	11.72	22.29	-12.32%
YoY %	-17.59%	8.19%	-12.83%	11.28%	-0.17%	-47.42%	-	-
Horiz. %	45.40%	55.09%	50.92%	58.41%	52.49%	52.58%	100.00%	-
EY	9.88	8.14	8.81	7.68	8.55	8.54	4.49	14.03%
YoY %	21.38%	-7.60%	14.71%	-10.18%	0.12%	90.20%	-	-
Horiz. %	220.04%	181.29%	196.21%	171.05%	190.42%	190.20%	100.00%	-
DY	7.96	8.66	6.00	5.89	5.11	4.35	1.56	31.17%
YoY %	-8.08%	44.33%	1.87%	15.26%	17.47%	178.85%	-	-
Horiz. %	510.26%	555.13%	384.62%	377.56%	327.56%	278.85%	100.00%	-
P/NAPS	0.84	0.85	0.71	0.87	0.82	0.70	1.04	-3.49%
YoY %	-1.18%	19.72%	-18.39%	6.10%	17.14%	-32.69%	-	-
Horiz. %	80.77%	81.73%	68.27%	83.65%	78.85%	67.31%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	30/04/08	23/04/07	28/04/06	20/04/05	12/05/04	21/04/03	22/04/02	-
Price	3.12	2.90	2.60	2.58	2.20	1.82	2.61	-
P/RPS	1.60	1.62	1.52	1.49	1.39	1.17	1.70	-1.00%
YoY %	-1.23%	6.58%	2.01%	7.19%	18.80%	-31.18%	-	-
Horiz. %	94.12%	95.29%	89.41%	87.65%	81.76%	68.82%	100.00%	-
P/EPS	10.06	11.64	11.80	13.02	10.95	11.59	22.72	-12.68%
YoY %	-13.57%	-1.36%	-9.37%	18.90%	-5.52%	-48.99%	-	-
Horiz. %	44.28%	51.23%	51.94%	57.31%	48.20%	51.01%	100.00%	-
EY	9.94	8.59	8.47	7.68	9.13	8.63	4.40	14.53%
YoY %	15.72%	1.42%	10.29%	-15.88%	5.79%	96.14%	-	-
Horiz. %	225.91%	195.23%	192.50%	174.55%	207.50%	196.14%	100.00%	-
DY	8.01	9.14	5.77	5.89	5.45	4.40	1.53	31.73%
YoY %	-12.36%	58.41%	-2.04%	8.07%	23.86%	187.58%	-	-
Horiz. %	523.53%	597.39%	377.12%	384.97%	356.21%	287.58%	100.00%	-
P/NAPS	0.83	0.80	0.74	0.87	0.76	0.69	1.07	-4.14%
YoY %	3.75%	8.11%	-14.94%	14.47%	10.14%	-35.51%	-	-
Horiz. %	77.57%	74.77%	69.16%	81.31%	71.03%	64.49%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos