[NPC] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[NPC] NPC RESOURCES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -17.16%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
NPC's Result
NPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 205,468 187,393 176,698 176,784 200,646 192,669 187,474 6.28%
PBT 26,026 16,422 14,514 14,092 17,499 15,541 13,212 56.94%
Tax -4,733 -1,322 -3,660 -3,324 -4,358 -3,876 -2,856 39.91%
NP 21,293 15,100 10,854 10,768 13,141 11,665 10,356 61.48%
-
NP to SH 20,132 14,134 10,262 10,132 12,231 10,740 9,520 64.52%
-
Tax Rate 18.19% 8.05% 25.22% 23.59% 24.90% 24.94% 21.62% -
Total Cost 184,175 172,293 165,844 166,016 187,505 181,004 177,118 2.63%
-
Net Worth 158,391 148,870 142,660 142,856 142,822 134,450 131,889 12.94%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,199 9,604 14,385 14,405 3,600 4,801 7,193 0.05%
Div Payout % 35.76% 67.95% 140.19% 142.18% 29.44% 44.71% 75.57% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 158,391 148,870 142,660 142,856 142,822 134,450 131,889 12.94%
NOSH 119,993 120,056 119,883 120,047 120,019 120,044 119,899 0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.36% 8.06% 6.14% 6.09% 6.55% 6.05% 5.52% -
ROE 12.71% 9.49% 7.19% 7.09% 8.56% 7.99% 7.22% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 171.23 156.09 147.39 147.26 167.18 160.50 156.36 6.22%
EPS 16.78 11.77 8.56 8.44 10.19 8.95 7.94 64.45%
DPS 6.00 8.00 12.00 12.00 3.00 4.00 6.00 0.00%
NAPS 1.32 1.24 1.19 1.19 1.19 1.12 1.10 12.88%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 176.13 160.64 151.47 151.54 172.00 165.16 160.71 6.28%
EPS 17.26 12.12 8.80 8.69 10.48 9.21 8.16 64.55%
DPS 6.17 8.23 12.33 12.35 3.09 4.12 6.17 0.00%
NAPS 1.3578 1.2761 1.2229 1.2246 1.2243 1.1525 1.1306 12.94%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.55 1.50 1.40 1.27 1.39 1.54 1.10 -
P/RPS 0.91 0.96 0.95 0.86 0.83 0.96 0.70 19.05%
P/EPS 9.24 12.74 16.36 15.05 13.64 17.21 13.85 -23.59%
EY 10.82 7.85 6.11 6.65 7.33 5.81 7.22 30.85%
DY 3.87 5.33 8.57 9.45 2.16 2.60 5.45 -20.35%
P/NAPS 1.17 1.21 1.18 1.07 1.17 1.38 1.00 11.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 27/11/06 29/08/06 29/05/06 27/02/06 21/11/05 19/08/05 -
Price 1.59 1.50 1.49 1.34 1.32 1.40 1.98 -
P/RPS 0.93 0.96 1.01 0.91 0.79 0.87 1.27 -18.71%
P/EPS 9.48 12.74 17.41 15.88 12.95 15.65 24.94 -47.43%
EY 10.55 7.85 5.74 6.30 7.72 6.39 4.01 90.24%
DY 3.77 5.33 8.05 8.96 2.27 2.86 3.03 15.63%
P/NAPS 1.20 1.21 1.25 1.13 1.11 1.25 1.80 -23.62%

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