KLSE (MYR): NCB (5509)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.00
Today's Change
0.00 (0.00%)
Day's Change
0.00 - 0.00
Trading Volume
0
Market Cap
0 Million
NOSH
473 Million
Latest Quarter
30-Sep-2015 [#3]
Announcement Date
28-Oct-2015
Next Quarter
31-Dec-2015
Est. Ann. Date
27-Feb-2016
Est. Ann. Due Date
29-Feb-2016
QoQ | YoY
55.35% | 572.86%
Revenue | NP to SH
837,266.000 | 38,633.000
RPS | P/RPS
176.83 Cent | 0.00
EPS | P/E | EY
8.16 Cent | 0.00 | 0.00%
DPS | DY | Payout %
7.00 Cent | 0.00% | 84.43%
NAPS | P/NAPS
3.00 | 0.00
QoQ | YoY
51.86% | 1427.6%
NP Margin | ROE
4.61% | 2.72%
F.Y. | Ann. Date
30-Sep-2015 | 28-Oct-2015
Latest Audited Result
31-Dec-2014
Announcement Date
21-Apr-2015
Next Audited Result
31-Dec-2015
Est. Ann. Date
21-Apr-2016
Est. Ann. Due Date
28-Jun-2016
Revenue | NP to SH
839,588.000 | 29,301.000
RPS | P/RPS
177.32 Cent | 0.00
EPS | P/E | EY
6.19 Cent | 0.00 | 0.00%
DPS | DY | Payout %
2.00 Cent | 0.00% | 32.26%
NAPS | P/NAPS
2.98 | 0.00
YoY
-43.31%
NP Margin | ROE
3.49% | 2.07%
F.Y. | Ann. Date
31-Dec-2014 | 27-Feb-2015
Revenue | NP to SH
811,446.666 | 39,380.000
RPS | P/RPS
171.38 Cent | 0.00
EPS | P/E | EY
8.32 Cent | 0.00 | 0.00%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
5.6% | 460.65%
NP Margin | ROE
4.85% | 2.80%
F.Y. | Ann. Date
30-Sep-2015 | 28-Oct-2015
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/14 | 31/12/13 | 31/12/12 | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 811,446 | 837,266 | 839,588 | 919,376 | 981,368 | 928,016 | 887,893 | 831,415 | 946,185 | 885,517 | 834,002 | 806,576 | 0.44% | |
PBT | 62,598 | 55,858 | 21,830 | 93,237 | 172,058 | 190,153 | 200,149 | 167,986 | 164,155 | 204,123 | 165,320 | 136,938 | -18.44% | |
Tax | -23,218 | -17,225 | 7,471 | -41,555 | -28,439 | -31,164 | -45,132 | -26,916 | -8,287 | -52,816 | -49,156 | -41,498 | - | |
NP | 39,380 | 38,633 | 29,301 | 51,682 | 143,619 | 158,989 | 155,017 | 141,070 | 155,868 | 151,307 | 116,164 | 95,440 | -12.28% | |
- | ||||||||||||||
NP to SH | 39,380 | 38,633 | 29,301 | 51,682 | 143,619 | 158,927 | 154,935 | 141,043 | 155,615 | 151,279 | 116,101 | 95,684 | -12.31% | |
- | ||||||||||||||
Tax Rate | 37.09% | 30.84% | -34.22% | 44.57% | 16.53% | 16.39% | 22.55% | 16.02% | 5.05% | 25.87% | 29.73% | 30.30% | - | |
Total Cost | 772,066 | 798,633 | 810,287 | 867,694 | 837,749 | 769,027 | 732,876 | 690,345 | 790,317 | 734,210 | 717,838 | 711,136 | 1.45% | |
- | ||||||||||||||
Net Worth | 1,406,287 | 1,420,292 | 1,413,064 | 1,406,663 | 1,400,949 | 1,631,587 | 1,821,099 | 1,847,663 | 1,795,919 | 1,728,902 | 1,668,658 | 1,607,302 | -1.42% |
Dividend | ||||||||||||||
AQR | T4Q | 31/12/14 | 31/12/13 | 31/12/12 | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Div | 12,501 | 32,616 | 9,451 | 16,465 | 307,926 | 357,350 | 174,110 | 131,640 | 117,533 | 117,452 | 124,561 | 70,702 | -20.02% | |
Div Payout % | 31.75% | 84.43% | 32.26% | 31.86% | 214.41% | 224.85% | 112.38% | 93.33% | 75.53% | 77.64% | 107.29% | 73.89% | - |
Equity | ||||||||||||||
AQR | T4Q | 31/12/14 | 31/12/13 | 31/12/12 | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 1,406,287 | 1,420,292 | 1,413,064 | 1,406,663 | 1,400,949 | 1,631,587 | 1,821,099 | 1,847,663 | 1,795,919 | 1,728,902 | 1,668,658 | 1,607,302 | -1.42% | |
NOSH | 468,809 | 473,478 | 472,596 | 470,456 | 470,117 | 470,198 | 470,568 | 470,143 | 470,135 | 469,810 | 470,044 | 471,349 | 0.02% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/14 | 31/12/13 | 31/12/12 | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 4.85% | 4.61% | 3.49% | 5.62% | 14.63% | 17.13% | 17.46% | 16.97% | 16.47% | 17.09% | 13.93% | 11.83% | - | |
ROE | 2.80% | 2.72% | 2.07% | 3.67% | 10.25% | 9.74% | 8.51% | 7.63% | 8.66% | 8.75% | 6.96% | 5.95% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/14 | 31/12/13 | 31/12/12 | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 173.09 | 176.83 | 177.65 | 195.42 | 208.75 | 197.37 | 188.69 | 176.84 | 201.26 | 188.48 | 177.43 | 171.12 | 0.41% | |
EPS | 8.40 | 8.16 | 6.20 | 11.00 | 30.50 | 33.80 | 32.90 | 30.00 | 33.10 | 32.20 | 24.70 | 20.30 | -12.34% | |
DPS | 2.67 | 7.00 | 2.00 | 3.50 | 65.50 | 76.00 | 37.00 | 28.00 | 25.00 | 25.00 | 26.50 | 15.00 | -20.04% | |
NAPS | 2.9997 | 2.9997 | 2.99 | 2.99 | 2.98 | 3.47 | 3.87 | 3.93 | 3.82 | 3.68 | 3.55 | 3.41 | -1.44% |
Adjusted Per Share Value based on latest NOSH - 468,809 | ||||||||||||||
AQR | T4Q | 31/12/14 | 31/12/13 | 31/12/12 | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 171.38 | 176.83 | 177.32 | 194.17 | 207.27 | 196.00 | 187.53 | 175.60 | 199.84 | 187.02 | 176.14 | 170.35 | 0.44% | |
EPS | 8.32 | 8.16 | 6.19 | 10.92 | 30.33 | 33.57 | 32.72 | 29.79 | 32.87 | 31.95 | 24.52 | 20.21 | -12.31% | |
DPS | 2.64 | 7.00 | 2.00 | 3.48 | 65.04 | 75.47 | 36.77 | 27.80 | 24.82 | 24.81 | 26.31 | 14.93 | -20.00% | |
NAPS | 2.9701 | 2.9997 | 2.9844 | 2.9709 | 2.9588 | 3.446 | 3.8462 | 3.9023 | 3.793 | 3.6515 | 3.5243 | 3.3947 | -1.42% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/14 | 31/12/13 | 31/12/12 | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 30/09/15 | 30/09/15 | 31/12/14 | 31/12/13 | 31/12/12 | 30/12/11 | 30/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 29/12/06 | 30/12/05 | - | |
Price | 4.16 | 4.16 | 2.28 | 3.50 | 4.41 | 3.77 | 3.68 | 3.11 | 2.33 | 3.04 | 2.49 | 2.49 | - | |
P/RPS | 2.40 | 2.35 | 1.28 | 1.79 | 2.11 | 1.91 | 1.95 | 1.76 | 1.16 | 1.61 | 1.40 | 1.46 | -1.45% | |
P/EPS | 49.52 | 50.98 | 36.77 | 31.86 | 14.44 | 11.15 | 11.18 | 10.37 | 7.04 | 9.44 | 10.08 | 12.27 | 12.96% | |
EY | 2.02 | 1.96 | 2.72 | 3.14 | 6.93 | 8.97 | 8.95 | 9.65 | 14.21 | 10.59 | 9.92 | 8.15 | -11.47% | |
DY | 0.64 | 1.68 | 0.88 | 1.00 | 14.85 | 20.16 | 10.05 | 9.00 | 10.73 | 8.22 | 10.64 | 6.02 | -19.22% | |
P/NAPS | 1.39 | 1.39 | 0.76 | 1.17 | 1.48 | 1.09 | 0.95 | 0.79 | 0.61 | 0.83 | 0.70 | 0.73 | 0.44% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/14 | 31/12/13 | 31/12/12 | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/10/15 | 28/10/15 | 27/02/15 | 28/02/14 | 28/02/13 | 21/02/12 | 22/02/11 | 23/02/10 | 23/02/09 | 21/02/08 | 28/02/07 | 06/03/06 | - | |
Price | 4.26 | 4.26 | 2.50 | 3.55 | 4.75 | 3.90 | 3.87 | 3.24 | 2.49 | 2.99 | 2.73 | 2.50 | - | |
P/RPS | 2.46 | 2.41 | 1.41 | 1.82 | 2.28 | 1.98 | 2.05 | 1.83 | 1.24 | 1.59 | 1.54 | 1.46 | -0.38% | |
P/EPS | 50.71 | 52.21 | 40.32 | 32.32 | 15.55 | 11.54 | 11.75 | 10.80 | 7.52 | 9.29 | 11.05 | 12.32 | 14.07% | |
EY | 1.97 | 1.92 | 2.48 | 3.09 | 6.43 | 8.67 | 8.51 | 9.26 | 13.29 | 10.77 | 9.05 | 8.12 | -12.34% | |
DY | 0.63 | 1.64 | 0.80 | 0.99 | 13.79 | 19.49 | 9.56 | 8.64 | 10.04 | 8.36 | 9.71 | 6.00 | -20.04% | |
P/NAPS | 1.42 | 1.42 | 0.84 | 1.19 | 1.59 | 1.12 | 1.00 | 0.82 | 0.65 | 0.81 | 0.77 | 0.73 | 1.57% |
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.
http://cdn1.i3investor.com/my/files/dfgs88n/2015/07/20/1482984343--1682077958.pdf
TARGET PRICE:RM5.20
2015-07-21 12:22
kentrade888, where do you get the price of more than RM6? Now, the problem of public holding of less than 25% of NCB, only 22.16%, is Syed Moktar forcing PNB for MGO?
2015-07-25 18:51
Why MMC didn't purchase from minority holder by queue 4.40??
Still someone sell below 4.40??
2015-10-20 20:19
Harold Huong
May13 is AGM.....but Malaysia history no good on that day...Just approve my dividend y
2015-04-21 21:56