[NCB] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[NCB] NCB HOLDINGS BHD
Announcement Date
20-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.42%
YoY- 0.03%
Quarter Report
Latest QR
Upcoming QR
NCB's Result
NCB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 961,451 893,196 852,914 897,422 919,947 841,105 804,854 3.00%
PBT 217,393 182,111 177,453 153,640 214,952 167,626 146,997 6.73%
Tax -48,441 -40,981 -25,320 -7,123 -68,524 -50,474 -43,887 1.65%
NP 168,952 141,130 152,133 146,517 146,428 117,152 103,110 8.57%
-
NP to SH 168,845 141,191 152,012 146,358 146,307 117,075 103,363 8.51%
-
Tax Rate 22.28% 22.50% 14.27% 4.64% 31.88% 30.11% 29.86% -
Total Cost 792,499 752,066 700,781 750,905 773,519 723,953 701,744 2.04%
-
Net Worth 1,687,987 1,876,537 1,891,645 1,810,747 1,768,943 1,695,797 1,641,888 0.46%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 343,821 174,494 132,227 117,674 117,688 123,992 70,433 30.21%
Div Payout % 203.63% 123.59% 86.98% 80.40% 80.44% 105.91% 68.14% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,687,987 1,876,537 1,891,645 1,810,747 1,768,943 1,695,797 1,641,888 0.46%
NOSH 471,504 469,134 469,390 466,687 471,718 469,750 469,111 0.08%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.57% 15.80% 17.84% 16.33% 15.92% 13.93% 12.81% -
ROE 10.00% 7.52% 8.04% 8.08% 8.27% 6.90% 6.30% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 203.91 190.39 181.71 192.30 195.02 179.05 171.57 2.91%
EPS 35.81 30.10 32.38 31.36 31.02 24.92 22.03 8.42%
DPS 73.00 37.00 28.00 25.00 25.00 26.50 15.00 30.14%
NAPS 3.58 4.00 4.03 3.88 3.75 3.61 3.50 0.37%
Adjusted Per Share Value based on latest NOSH - 466,687
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 203.06 188.65 180.14 189.54 194.30 177.64 169.99 3.00%
EPS 35.66 29.82 32.11 30.91 30.90 24.73 21.83 8.51%
DPS 72.62 36.85 27.93 24.85 24.86 26.19 14.88 30.20%
NAPS 3.5651 3.9633 3.9952 3.8244 3.7361 3.5816 3.4677 0.46%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.99 4.08 3.65 2.83 3.14 3.06 2.50 -
P/RPS 1.96 2.14 2.01 1.47 1.61 1.71 1.46 5.02%
P/EPS 11.14 13.56 11.27 9.02 10.12 12.28 11.35 -0.31%
EY 8.97 7.38 8.87 11.08 9.88 8.14 8.81 0.30%
DY 18.30 9.07 7.67 8.83 7.96 8.66 6.00 20.40%
P/NAPS 1.11 1.02 0.91 0.73 0.84 0.85 0.71 7.72%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/04/11 29/04/10 20/04/09 30/04/08 23/04/07 28/04/06 -
Price 4.02 3.78 3.29 2.92 3.12 2.90 2.60 -
P/RPS 1.97 1.99 1.81 1.52 1.60 1.62 1.52 4.41%
P/EPS 11.23 12.56 10.16 9.31 10.06 11.64 11.80 -0.82%
EY 8.91 7.96 9.84 10.74 9.94 8.59 8.47 0.84%
DY 18.16 9.79 8.51 8.56 8.01 9.14 5.77 21.03%
P/NAPS 1.12 0.95 0.82 0.75 0.83 0.80 0.74 7.14%

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